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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

{"sheet":"PLVS","index":25,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[19,3,19,9]]}
[null,null,"Average PRM",0.17799999999999999]
[null,null,"P10 Estimate",13736.231058441666]
[null,null,"P50",11660.637570833334]
[null,null,"P10 minus P50 MW",2075.593487608332]
[null,null,"TRL MWh",{"$f":"+SUM('PLVS Revenues'!BB:BB)/2","v":74084053.227848321}]
[null,null,"PLVS Rate $/MWh",{"$f":"+D4*12000*IF(Init!$B$29=\"Yes\",INDIRECT(\"'\"&ModelMode&\" Rates'!$H$38\"),INDIRECT(\"'\"&ModelMode&\" Rates'!$H$39\"))/D5","v":1.9903090467554105}]
[null,null,null,null,null,null,null,"Ave.",0.17799999999999999]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2024-06-01","2024-07-01","2024-08-01","2024-09-01"]
[null,null,null,"Program Monthly PRM","Summer",0.16500000000000001,0.104,0.10299999999999999,0.17899999999999999]
[null,null,null,"Peak Demand - DR Programs + PRM","Summer",5968.4,5999.1,5972.7,5625]
[null,null,null,"Contingency Reserves Adjustment - Gen","Summer",85.7,85.7,86.6,94.7]
[null,null,null,"Contingency Reserves Adjustment - Load","Summer",947.9,1306.2,1336.7,1607.4]
[null,null,null,"Ops CR Requirement (Informational)","Summer",1341,1718,1748.2,1988.3]
[null,null,null,"Forward Showing Obligation","Summer",7002,7391.1,7396.1,7327.1]
[null,null,null,"Surplus/Deficient Capacity","Summer",3939,3633,3640.6,4216.8999999999996]
[null,null,null,"Forward Showing Requirement Met","Summer","Yes","Yes","Yes","Yes"]
[]
[]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01"]
[null,null,null,"Program Monthly PRM","Winter",0.216,0.17699999999999999,0.19,0.19900000000000001,0.26900000000000002]
[null,null,null,"Peak Demand - DR Programs + PRM","Winter",6906.7,7293.3,7571.2,7596.8,7297.4]
[null,null,null,"Operating Reserves Adjustment","Winter",147,152.19999999999999,154,144.80000000000001,145.1]
[null,null,null,"Forward Showing Obligation","Winter",7053.7,7445.6,7725.2,7741.6,7442.5]
[null,null,null,"Surplus/Deficient Capacity","Winter",3196.7,2783.5,2767.5,2579.6999999999998,3424.4]
[null,null,null,"Forward Showing Requirement Met","Winter","Yes","Yes","Yes","Yes","Yes"]

{"sheet":"StagingTRM","index":26,"n_rows":142,"n_cols":159,"rows_kept":33,"cut":true,"hidden":false,"merged":[[2,5,2,7]],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Staging Table for Tiered Rates"]
[]
[null,null,null,null,null,"TOCA",null,null,null,null,null,null,null,null,null,null,null,null,"Load Shaping MWh (If Slice/Block Customer then Load Shaping Billing Determinant is the average of the Monthly/Diurnal amounts in both years of the Rate Period)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 1 Load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 2 Load Shaping",null,"Load Shaping True Up"]
["BESID","Preference Customer","JOE","Slice","Slice/Block or Block","TOCA",null,"Non-slice TOCA",null,"Slice % ",null,"Applicable LDD",null,"PNGC LDD",null,"PNGC TOCA",null,{"$f":"CONCATENATE(\"IRD \",StartYr)","v":"IRD 2024"},{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(T5=\"LLH\",S4,EOMONTH(S4,0)+1)","v":"2023-10-01"},{"$f":"+IF(U5=\"LLH\",T4,EOMONTH(T4,0)+1)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(BP5=\"LLH\",BO4,EOMONTH(BO4,0)+1)","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"+S4","v":"2023-10-01"},{"$f":"+EOMONTH(DK4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(DL4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","RHWM","T2 LS",null,"TOCA Load",null,"Annual T1 Load",null,"Above RHWM Not Served with LS",null,"Annual Deviation",null,"Above Forecast",null,"LSTU Credit",null,"LSTU Charge",null,"Special Implimentation Provision",null,"LSTU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","aMW","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh"]
[null,null,null,null,null,{"$f":"+SUM(F8:F142)-SUM(P8:P142)","v":0.95548000000000044},{"$f":"+SUM(G8:G142)-SUM(Q8:Q142)","v":0.95934019999999987},{"$f":"+SUM(H8:H142)-SUM(P8:P142)","v":0.95548000000000044},{"$f":"+SUM(I8:I142)-SUM(Q8:Q142)","v":0.95934019999999987},{"$f":"+SUM(J8:J142)","v":0},{"$f":"+SUM(K8:K142)","v":0},null,null,null,null,null,null,null,{"$f":"+IF(S5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block LLH Load Shaping"},"Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block HLH Tier 1"},{"$f":"+IF(BP5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block LLH Tier 1"},"Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1"]
[null,null,null,null,null,"TOCA_YR1","TOCA_YR2","NSTOCA_YR1","NSTOCA_YR2","Slice_YR1","Slice_YR2","LDD_YR1","LDD_YR2",null,null,null,null,{"$f":"+Init!$B$3","v":2024},{"$f":"+IF(S5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF LLH Load Shaping"},"LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 HLH"},{"$f":"+IF(BP5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 LLH"},"Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RHWM \"&StartYr","v":"RHWM 2024"},null,null,{"$f":"StartYr","v":2024},{"$f":"+EL7+1","v":2025},{"$f":"StartYr","v":2024},null,{"$f":"StartYr","v":2024},{"$f":"+EP7+1","v":2025},{"$f":"+EP7","v":2024},{"$f":"+EQ7","v":2025}]
[10005,"Alder Mutual",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,Init!$V:$AA,4,FALSE),IF(A8=10298,1,0))","v":0},{"$f":"VLOOKUP($A8, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A8,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A8=10298,SUMPRODUCT(N7:N$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":1.8613138686131386E-2},{"$f":"IF($A8=10298,SUMPRODUCT(O7:O$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":1.8859489051094889E-2},{"$f":"+$C8*L8","v":0},{"$f":"+$C8*M8","v":0},{"$f":"+$C8*F8","v":0},{"$f":"+$C8*G8","v":0},{"$f":"+VLOOKUP($A8,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":87.872342806399985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":80.165485301199993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":68.803783347199953},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":72.555818234399993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":120.82330665359996},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":133.4328891904},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":138.05832291600001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":130.8994889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":94.736319789599975},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":97.1826079816},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":67.327276831199981},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":84.508670027199997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":92.586156466000034},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":76.794435368199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-39.2419874048},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-8.6215666996000095},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-19.92431730840002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-7.990674996359985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-6.4732100624000282},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":17.523557529599969},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":104.72634280639997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":70.422485301199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":72.385783347199947},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":75.188818234400003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":123.7973066536},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":135.77888919040001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":140.62932291600004},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":132.7574889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":118.16219377359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":115.85054497359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":68.829276831199991},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":85.658670027200031},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":93.624156465999988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":77.521435368200002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-38.728987404799994},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-8.251566699600005},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-28.583317308400012},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0.6683250036400068},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":2.7237899375999746},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":8.3265575295999668},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":285.94200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":209.47499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":322.12799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":236.74799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":394.01299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":310.82600000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":427.94799999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":309.23500000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":350.81599999999997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":243.839},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":335.041},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":256.50299999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":303.84500000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":212.61099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":222.411},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":160.31899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":214.29499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":127.01300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":196.446},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":154.36099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":302.79599999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":199.732},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":325.70999999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":239.381},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":396.98700000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":313.17200000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":430.51900000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":311.09300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":365.47199999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":258.12200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":336.54300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":257.65300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":304.88299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":213.33799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":222.92400000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":160.68899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":205.636},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":135.672},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":205.643},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":145.16399999999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.7639423076922953E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.4679999999999978E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":3.7967500000000154E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1272788461538461},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9960000000000049E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18761298076923083},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.6603365384615403E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.0358173076923065E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1439467592592592},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1144218749999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.9083333333333394E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.8725000000000054E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.1532499999999972E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13009855769230771},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18125000000000002},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18900240384615385},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.8108173076923277E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.1125000000000012E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.14568269230769221},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.11189249999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.54800000000000004},{"$f":"IF($E8=0,IF($C8=0, MAX(EN8 - ($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1162.4170220694396},{"$f":"IF($E8=0,IF($C8=0, MAX(EO8 - ($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1232.883022069439},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4813.6320000000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4800.4800000000005},{"$f":"SUM(S8:AP8)+(F8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5976.0490220694401},{"$f":"SUM(AQ8:BN8)+(G8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":6033.3630220694395},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN8-EL8","v":1162.4170220694396},{"$f":"EO8-EM8","v":1232.883022069439},{"$f":"($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL8","v":0},{"$f":"($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM8","v":0},{"$f":"IF(ER8>0,IF(ET8>0,(-1)*MIN(ER8,ET8),0),0)","v":0},{"$f":"IF(ES8>0,IF(EU8>0,(-1)*MIN(ES8,EU8),0),0)","v":0},{"$f":"IF(ER8<0,IF(EP8<ABS(ER8),MAX(0,ABS(ER8)-(EP8)),0),0)","v":0},{"$f":"IF(ES8<0,IF(EQ8<ABS(ES8),MAX(0,ABS(ES8)-(EQ8)),0),0)","v":0},{"$f":"IF(AND(EP8>0,ET8>0),IF(AND(ER8<=0,ABS(ER8)<EP8),(-1)*MIN(EP8,EP8-ABS(ER8),ET8),IF(AND(ER8>0,ER8<ET8),(-1)*MIN(EP8,ET8-ER8),0)),0)","v":0},{"$f":"IF(AND(EQ8>0,EU8>0),IF(AND(ES8<=0,ABS(ES8)<EQ8),(-1)*MIN(EQ8,EQ8-ABS(ES8),EU8),IF(AND(ES8>0,ES8<EU8),(-1)*MIN(EQ8,EU8-ES8),0)),0)","v":0},{"$f":"IF($E8=0,SUM(EV8,EX8,EZ8),0)","v":0},{"$f":"IF($E8=0,SUM(EW8,EY8,FA8),0)","v":0}]
[10015,"Asotin County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,Init!$V:$AA,4,FALSE),IF(A9=10298,1,0))","v":0},{"$f":"VLOOKUP($A9, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A9,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A9=10298,SUMPRODUCT(N8:N$8,$C8:$C$8)/SUM($C8:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A9=10298,SUMPRODUCT(O8:O$8,$C8:$C$8)/SUM($C8:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"+$C9*L9","v":0},{"$f":"+$C9*M9","v":0},{"$f":"+$C9*F9","v":0},{"$f":"+$C9*G9","v":0},{"$f":"+VLOOKUP($A9,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-185.17466578689999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-90.327048874900001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-178.8532433629},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-87.915337662900015},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":82.454999999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":62.944000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":79.611000000000004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":60.773000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.24292067307692305},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18186250000000001},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.31854629629629638},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.44096875000000002},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.25659027777777776},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18067968749999999},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.27310576923076924},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.47045000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.57299999999999995},{"$f":"IF($E9=0,IF($C9=0, MAX(EN9 - ($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":81.909023064839857},{"$f":"IF($E9=0,IF($C9=0, MAX(EO9 - ($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":90.646023064840847},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":5033.232},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":5019.4799999999996},{"$f":"SUM(S9:AP9)+(F9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5115.1410230648398},{"$f":"SUM(AQ9:BN9)+(G9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":5110.1260230648404},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN9-EL9","v":81.909023064839857},{"$f":"EO9-EM9","v":90.646023064840847},{"$f":"($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL9","v":0},{"$f":"($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM9","v":0},{"$f":"IF(ER9>0,IF(ET9>0,(-1)*MIN(ER9,ET9),0),0)","v":0},{"$f":"IF(ES9>0,IF(EU9>0,(-1)*MIN(ES9,EU9),0),0)","v":0},{"$f":"IF(ER9<0,IF(EP9<ABS(ER9),MAX(0,ABS(ER9)-(EP9)),0),0)","v":0},{"$f":"IF(ES9<0,IF(EQ9<ABS(ES9),MAX(0,ABS(ES9)-(EQ9)),0),0)","v":0},{"$f":"IF(AND(EP9>0,ET9>0),IF(AND(ER9<=0,ABS(ER9)<EP9),(-1)*MIN(EP9,EP9-ABS(ER9),ET9),IF(AND(ER9>0,ER9<ET9),(-1)*MIN(EP9,ET9-ER9),0)),0)","v":0},{"$f":"IF(AND(EQ9>0,EU9>0),IF(AND(ES9<=0,ABS(ES9)<EQ9),(-1)*MIN(EQ9,EQ9-ABS(ES9),EU9),IF(AND(ES9>0,ES9<EU9),(-1)*MIN(EQ9,EU9-ES9),0)),0)","v":0},{"$f":"IF($E9=0,SUM(EV9,EX9,EZ9),0)","v":0},{"$f":"IF($E9=0,SUM(EW9,EY9,FA9),0)","v":0}]
[10024,"Benton County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,Init!$V:$AA,4,FALSE),IF(A10=10298,1,0))","v":0},{"$f":"VLOOKUP($A10, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A10,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A10=10298,SUMPRODUCT(N$8:N9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A10=10298,SUMPRODUCT(O$8:O9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A10,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":312239.2},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":341.05444075119158},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-3562.2994796278945},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-25085.984634822409},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-12121.825361699804},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-9508.8922344462044},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-46.003477676793409},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-18083.201386546993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-1617.6377453282039},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-24724.319774858202},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-7185.8631453222042},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-25217.163104575389},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-15850.3186126324},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-4530.7321572094952},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-5470.8350902481397},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4794.4496948384185},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":278.8961311407038},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":12847.695538589192},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":12334.5646547039},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":44496.342847608816},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":35837.879082660489},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":31952.249439545296},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":21738.074528202866},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":343.62984545079235},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-2368.5438585632},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":136.93744075119321},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-3605.2494796279061},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-25260.186634822414},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-12276.070361699807},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-9963.1252344462118},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-419.78247767679568},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-18468.574386546999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-1919.0257453282029},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-21809.227684986181},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-5819.0136003862062},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-25390.021104575397},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-16009.700612632398},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-4669.129157209507},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-5596.9030902481391},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4944.8786948384222},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":140.0321311407024},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":12707.64953858919},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":12191.005654703891},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":44348.914847608801},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":35698.890082660502},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":31843.994439545291},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":21481.818528202872},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":71.622845450780005},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-2468.4078585632087},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":72947.366999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":43838.636000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":67774.968999999997},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":48066.034999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":90634.141000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":64980.916000000005},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":88181.538},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":63754.737000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":69146.702999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":46573.909999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":72918.546000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":47197.572},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":72910.335000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":44315.387000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":91119.577999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":62207.37},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":114114.969},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":72334.581000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":131740.51500000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":88596.947999999989},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":117809.928},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":71226.315999999992},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":74727.641000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":47791.901000000005},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":72743.25},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":43795.685999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":67600.766999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":47911.789999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":90179.907999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":64607.137000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":87796.164999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":63453.349000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":68847.026000000013},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":46333.375},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":72745.687999999995},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":47038.19},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":72771.937999999995},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":44189.319000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":90969.14899999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":62068.506000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":113974.923},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":72191.021999999997},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":131593.087},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":88457.959000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":117701.673},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":70970.06},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":74455.633999999991},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":47692.036999999997},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":11.437810096153839},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.388077500000009},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":25.811647500000021},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":32.981360576923095},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":8.5982425000000546},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.2030721153846},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.656271634615365},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.187577500000032},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":59.785012019230805},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":64.71477777777784},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.4618515624999873},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":18.093884259259255},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.565582499999977},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":26.813230000000004},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":33.800737980769242},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.9449739583333496},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.345596153846174},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.777956730769233},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.649692500000015},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":60.30440625},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":54.611497596153924},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":9.6759150000000318},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":200.923},{"$f":"IF($E10=0,IF($C10=0, MAX(EN10 - ($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":2.9150899853557348},{"$f":"IF($E10=0,IF($C10=0, MAX(EO10 - ($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":2.166089985286817},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1764907.632},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1760085.48},{"$f":"SUM(S10:AP10)+(F10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1764910.5470899853},{"$f":"SUM(AQ10:BN10)+(G10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1760087.6460899853},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":36980.639999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":44185.439999999995},2.9150899853557348,2.166089985286817,{"$f":"($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL10","v":0},{"$f":"($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM10","v":0},0,0,0,0,0,0,0,0]
[10025,"Benton REA",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,Init!$V:$AA,4,FALSE),IF(A11=10298,1,0))","v":0},{"$f":"VLOOKUP($A11, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A11,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A11=10298,SUMPRODUCT(N$8:N10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.9300692267721562E-2},{"$f":"IF($A11=10298,SUMPRODUCT(O$8:O10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.9497058281231682E-2},0,0,0,0,{"$f":"+VLOOKUP($A11,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":82900.857000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2997.833938733198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":2099.940850509347},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-6793.525318486405},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2096.831681015301},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-4563.3736973156992},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-1.9155545247995178},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-6824.1569324044976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-651.40423434270269},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-8984.5831927977015},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-2140.7459163017011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-8849.7798041319002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-4693.180263521399},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-2833.4578110982475},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-1178.2669619790249},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2116.2766432624012},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":424.9447665614498},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1921.9760546261969},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":2506.2941071766509},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":9392.4066117267976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":9197.5082713467491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":8823.6017244595532},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":6368.8502561629466},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":4036.1768563137957},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":3954.9205368847997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2914.8139387331939},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2164.0078505093497},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-6808.7153184864037},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-2111.8086810153},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-4684.7006973157004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-103.12655452479885},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-7024.270932404499},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-806.0992343427024},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-8049.129396005701},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-1696.2435179057011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-8929.8388041319013},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-4756.8492635213988},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-2885.8588110982491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-1218.4059619790241},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2166.374643262403},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":382.7627665614491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1880.5850546261972},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":2466.3571071766492},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":9330.517611726802},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":9146.5812713467494},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":8830.1097244595476},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":6237.0372561629447},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":3904.6448563137965},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":3982.1035368848006},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":24556.542000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":16174.514999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":20779.313999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":15774.513999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":25171.705000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":19306.273000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":24728.616000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18759.359},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":18888.171999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13821.932999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":20289.272000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":14027.383},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":20160.815000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":13604.561},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26363.100000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":18813.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":31990.870999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":20321.864000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":35297.476999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":24863.052},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":34316.986000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":21063.200000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":26122.73},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":18848.865000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":24473.521999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":16238.582},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":20764.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":15759.537},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25050.378000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":19205.062000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":24528.502},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18604.664000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":18869.076999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13789.161},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":20209.213},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13963.714},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":20108.414000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":13564.422},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26313.002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":18770.941999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":31949.48},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":20281.927},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":35235.588000000003},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":24812.125},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":34323.493999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20931.386999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":25991.198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":18876.048000000003},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.37071500000000412},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.840737499999989},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.7242115384615246},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":2.268570000000004},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.4097115384615222},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.7251634615384432},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":6.0508224999999953},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.76729567307693},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":18.338532407407399},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.213057291666658},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.8423287037036999},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.19569000000000614},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.931055000000001},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.992254807692305},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.13777864583334321},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.3891610576923057},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.6325913461538377},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.9412999999999982},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.703067307692308},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.054600961538469},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":8.0500049999999845},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":59.658999999999999},{"$f":"IF($E11=0,IF($C11=0, MAX(EN11 - ($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E11=0,IF($C11=0, MAX(EO11 - ($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0.72540212771855295},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":524044.65600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":522612.83999999997},{"$f":"SUM(S11:AP11)+(F11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":524044.24540212768},{"$f":"SUM(AQ11:BN11)+(G11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":522613.56540212769},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":40977.360000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":42731.28},-0.41059787233825773,0.72540212771855295,{"$f":"($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL11","v":0},{"$f":"($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM11","v":0},0,0,0,0,0,0,0,0]
[10027,"Big Bend Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,Init!$V:$AA,4,FALSE),IF(A12=10298,1,0))","v":0},{"$f":"VLOOKUP($A12, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A12,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A12=10298,SUMPRODUCT(N$8:N11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.7546328071379553E-2},{"$f":"IF($A12=10298,SUMPRODUCT(O$8:O11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.8032486845115531E-2},0,0,0,0,{"$f":"+VLOOKUP($A12,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":209669.54},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-575.29615028960325},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-57.834117841801344},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-14659.906414860801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-8442.0491075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-13867.9992484004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-7809.5349846656009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-15964.390742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-7957.6836280444004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-14654.441297304398},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-6759.5456119924002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-17385.561227386803},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-11150.181715880801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-5714.1670211489982},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-3439.9063472172984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":6129.7005556671975},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":7708.6136384194033},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":16776.977332306396},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":14326.845637833798},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":20060.1156094096},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":18904.453044390997},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":15929.462270192595},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":13286.042171411542},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":7880.7537693736012},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":7438.267430585598},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-727.51815028960482},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":8.3998821581990342},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-14697.479414860802},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-8480.6921075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-13905.712248400399},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-7857.8149846656015},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-16008.684742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-7999.3826280444009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-13990.061593080402},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-6519.0232598804014},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-17424.476227386804},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-11196.832715880799},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-5752.7660211489965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-3477.0963472172989},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":6084.0885556671965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":7668.2366384193992},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":16743.168332306395},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":14284.8576378338},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":20014.674609409594},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":18863.897044391},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":15995.507270192593},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":13134.008171411539},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":7736.4987693736002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":7506.7334305855984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":21538.058000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":14378.839999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":13622.306},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":9889.0769999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":16632.081000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":11995.4},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":16400.148000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":11952.465},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13935.403000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":9613.8090000000011},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12503.157999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":8052.0099999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":17871.685000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11723.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":35341.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":26569.870000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":47619.462},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":32600.760999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":46631.652000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":34973.027999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":42078.720999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":28358.437000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":30535.533000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":22715.392},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":21385.835999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":14445.073999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":13584.733},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":9850.4339999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":16594.368000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":11947.119999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":16355.854000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":11910.766},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":13620.675999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":9364.7780000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12464.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8005.3590000000004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":17833.086000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11686.053},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":35296.161},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":26529.492999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":47585.652999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":32558.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":46586.210999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":34932.472000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":42144.765999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":28206.402999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":30391.278000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":22783.858},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":11.454822115384616},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.3642350000000008},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.5027974999999927},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.0345673076923063},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":3.1104924999999923},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":7.5783317307692322},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":27.858218750000013},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.464814903846147},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.043344999999988},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.855682692307681},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":23.605553240740747},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":10.246382812500002},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.094749999999991},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.8281675000000064},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.9670799999999957},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.5110432692307683},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.8494895833333374},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.0418774038461578},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":28.32100480769229},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.944459134615386},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.4978675000000266},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":15.33491586538463},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":20.070466346153864},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.157804999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":61.194000000000003},{"$f":"IF($E12=0,IF($C12=0, MAX(EN12 - ($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.2184639278566465},{"$f":"IF($E12=0,IF($C12=0, MAX(EO12 - ($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.0104639277560636},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":537528.09600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":536059.44000000006},{"$f":"SUM(S12:AP12)+(F12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":537532.31446392788},{"$f":"SUM(AQ12:BN12)+(G12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":536063.45046392782},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":57948.048000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":61512.72},4.2184639278566465,4.0104639277560636,{"$f":"($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL12","v":0},{"$f":"($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM12","v":0},0,0,0,0,0,0,0,0]
[10029,"Blachly Lane Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,Init!$V:$AA,4,FALSE),IF(A13=10298,1,0))","v":0},{"$f":"VLOOKUP($A13, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A13,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A13=10298,SUMPRODUCT(N$8:N12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.9991768846503178E-2},{"$f":"IF($A13=10298,SUMPRODUCT(O$8:O12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.9973319709355131E-2},0,0,0,0,{"$f":"+VLOOKUP($A13,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1935.517574215999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":207.24584460299957},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-259.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-861.70830571400074},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":431.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-21.529277824000019},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":859.83486278999953},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-93.393244326000058},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":895.62227777400221},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":147.10051425399888},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":742.096732177999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-383.13791433200004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1834.854002914999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-15.512373604499771},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-945.90721891200064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1542.937481298999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1274.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1257.8449859230004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":125.09878058400045},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-727.2092329850002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":549.13831227899846},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-408.9937711458997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":582.84494464399813},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-522.4775453759994},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2140.7985742159981},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":5.6838446029987608},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-257.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-860.10330571400118},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":433.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-19.809277824000674},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":861.91486278999946},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-91.75324432600064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":842.5007947339991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":161.84777273399959},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":744.17673217799893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-381.50291433199982},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1836.9340029149989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-13.992373604500244},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-943.82721891200072},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1541.2974812989992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1272.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1256.2449859230005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":127.17878058400038},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-725.56923298500033},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":359.81831227899966},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-215.95377114590065},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":763.85294464399976},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-699.88454537600001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8301.3130000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4363.1469999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":7882.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4415.2929999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":9211.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5679.7390000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":10176.65},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5638.1630000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9125.8120000000017},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4860.5159999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9346.1949999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5144.6180000000004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":8624.5389999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4349.5199999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":7463.4039999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3886.6730000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":7604.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4002.6869999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":7774.2760000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":3898.4690000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":8076.753999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3929.9130000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7104.5009999999993},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3875.3650000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":8506.5939999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4161.5849999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":7884.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4416.8979999999992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":9213.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5681.4589999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":10178.73},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5639.8029999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":8790.8339999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4734.335},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9348.2749999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5146.2530000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":8626.6189999999988},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4351.0399999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":7465.4839999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3888.3130000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":7606.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4004.2869999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":7776.3560000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":3900.1089999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":7887.4340000000002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":4122.9529999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7285.5090000000009},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3697.9580000000001},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.22592067307692432},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641050000000021},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802674999999972},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.409899038461532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2104700000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000039},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615379},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.6208101851851886},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.2776953125000006},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.49481018518518738},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641049999999986},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802675000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.4098990384615355},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.1372031250000028},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000004},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615343},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3618221153846157},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.5702274999999979},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":17.616},{"$f":"IF($E13=0,IF($C13=0, MAX(EN13 - ($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E13=0,IF($C13=0, MAX(EO13 - ($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":154738.94399999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":154316.16},{"$f":"SUM(S13:AP13)+(F13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":154736.0317092936},{"$f":"SUM(AQ13:BN13)+(G13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":154315.31270929359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":35689.392},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":35548.080000000002},-2.9122907063865568,-0.84729070641333237,{"$f":"($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL13","v":0},{"$f":"($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM13","v":0},0,0,0,0,0,0,0,0]
[10044,"Canby, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,Init!$V:$AA,4,FALSE),IF(A14=10298,1,0))","v":0},{"$f":"VLOOKUP($A14, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A14,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A14=10298,SUMPRODUCT(N$8:N13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A14=10298,SUMPRODUCT(O$8:O13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A14,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1644.3476632891989},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":171.23088126985022},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.36141419839987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-683.76082771429992},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":923.52935465329938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":399.3203258911999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":652.56361186050162},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":25.12772521629995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":333.43884911130226},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-177.32910271269975},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-277.43942560889991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-880.89753828339963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1302.5289173542506},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-351.76976656977422},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-1373.2289830544014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1796.9829514350486},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1613.4847896277988},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1267.1065642038511},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":1075.6955689708011},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-38.388970850749502},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1541.8062698860504},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":114.95209900729515},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":600.12498076780048},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-202.52818473119987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2025.4626632892005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-65.542118730149923},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-20.408414198400351},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-641.61682771429969},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":928.97335465329888},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":387.30632589120069},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":658.04161186050078},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":13.133725216300263},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":271.69054326329933},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-167.33375563670052},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-284.73542560889837},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-900.67753828339937},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1291.6339173542519},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-373.24476656977367},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-1389.7929830543999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1824.5249514350489},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1625.2667896277999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1290.49856420385},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":1070.2385689708008},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-59.791970850748839},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1230.1922698860508},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":400.76109900729625},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":852.28598076779963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-492.97218473119938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8983.39},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4962.5150000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":9260.0190000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":5400.0249999999996},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":11045.982},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6972.2379999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":11393.798000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6632.9639999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9821.9170000000013},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":5256.7060000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9642.1129999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5491.98},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":9130.268},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4680.6189999999997},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8321.7559999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":4462.7440000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":8622.6060000000016},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4797.6919999999991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":9894.3320000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":5294.4949999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10220.296},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":5117.2209999999995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":8118.8570000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":4867.6869999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":9364.505000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4725.7420000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":9365.9719999999998},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":5442.1689999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":11051.425999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6960.2240000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":11399.276},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6620.97},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":9435.2199999999993},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":5104.2269999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9634.8170000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5472.2},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":9119.3730000000014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4659.1440000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8305.1920000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":4435.2020000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":8610.8240000000005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4774.3},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":9888.875},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":5273.0920000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":9908.6820000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":5403.0300000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":8371.018},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":4577.2430000000004},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.0829525000000011},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.3260450000000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.8972074999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.716843750000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.7417788461538457},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1044849999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8525480769230747},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.5289074074074094},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1451432291666634},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0.98406999999999911},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.1854350000000053},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.756114583333332},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.5993822115384653},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.6375961538461503},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.0669399999999953},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8046658653846208},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.3140528846153821},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.2904550000000015},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":20.309000000000001},{"$f":"IF($E14=0,IF($C14=0, MAX(EN14 - ($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E14=0,IF($C14=0, MAX(EO14 - ($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":178394.25600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":177906.84},{"$f":"SUM(S14:AP14)+(F14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":178392.2208177353},{"$f":"SUM(AQ14:BN14)+(G14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":177902.72381773533},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31112.928},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":32771.160000000003},-2.0351822647207882,-4.1161822646681685,{"$f":"($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL14","v":0},{"$f":"($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM14","v":0},0,0,0,0,0,0,0,0]
[10046,"Central Electric Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,Init!$V:$AA,4,FALSE),IF(A15=10298,1,0))","v":0},{"$f":"VLOOKUP($A15, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A15,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A15=10298,SUMPRODUCT(N$8:N14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.6929359445822298E-2},{"$f":"IF($A15=10298,SUMPRODUCT(O$8:O14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.7967282012437245E-2},0,0,0,0,{"$f":"+VLOOKUP($A15,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":41085.457000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2068.812266428391},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-1208.1791350665517},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-4618.8766055968081},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2261.1551638911005},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":10249.408207894092},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":7596.0854513823979},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":4596.1738374084962},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":6030.4217061450945},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-1261.076245439901},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1685.8301089121014},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-873.48767335530283},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-1494.5102056418},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":3927.1274335522503},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1556.4953838948277},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-8094.6498163088036},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-4497.1201156138522},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-8946.5078472806017},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-5680.4852590514529},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":813.22221559159516},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":1648.0237202672506},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":2005.610663640844},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":1069.1971568902154},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1743.3412129394019},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-2567.708514062404},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":1818.7192664283939},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-1038.4151350665525},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-4613.9306055968045},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-2316.3021638911014},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":10255.120207894099},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":7510.1024513823977},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":4579.000837408501},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":5967.3317061450944},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-627.67556613590568},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1813.9919485641003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-873.80867335529911},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-1573.2272056418005},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":3929.7434335522521},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1504.8993838948263},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-8110.263816308805},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-4561.8371156138528},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-8916.9728472805946},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-5758.97125905145},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":807.31521559159592},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":1573.6427202672494},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":2261.1496636408483},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":733.34915689021727},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1971.5082129393995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-2388.4845140624057},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":31646.788999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":18101.763999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":33210.328999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":22257.858},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":51045.148999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":34086.409},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47885.742999999995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32661.474999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":36979.606},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":23586.203000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":39104.519999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":24189.607},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":35474.661},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":21838.144},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":30978.300999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":20730.974999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":32307.219999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":18762.004999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":36354.292999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":23140.735000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":36981.858999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":21229.455999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":28558.825000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":17866.388999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":31396.696},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":18271.527999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":33215.275000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":22202.710999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":51050.861000000004},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":34000.425999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":47868.57},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":32598.384999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":36303.390999999996},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":23059.557000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":39104.199000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":24110.89},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":35477.277000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":21786.547999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":30962.686999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":20666.257999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":32336.755000000005},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":18683.519},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":36348.385999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":23066.353999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":37237.398000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20893.608},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":28330.658000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":18045.612999999998},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":5.8629879807692475},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":45.219177500000015},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":39.088127500000027},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":25.04804086538465},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.229984999999999},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":16.982749999999996},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.570372596153874},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.412930288461553},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.064950000000039},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.187872596153852},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.23384490740743},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":23.668059895833352},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":10.68546296296293},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":46.632812499999986},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":40.498847499999968},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":26.514322115384616},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.563919270833324},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.408521634615354},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":19.989084134615396},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.876463942307694},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":31.416112499999997},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.628072115384612},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":27.752024038461542},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.63835499999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":81.850999999999999},{"$f":"IF($E15=0,IF($C15=0, MAX(EN15 - ($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E15=0,IF($C15=0, MAX(EO15 - ($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":2.7932956556323916},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":718979.18400000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":717014.76},{"$f":"SUM(S15:AP15)+(F15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":718978.31829565554},{"$f":"SUM(AQ15:BN15)+(G15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":717017.55329565564},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":131953.24799999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":143042.04},-0.86570434446912259,2.7932956556323916,{"$f":"($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL15","v":0},{"$f":"($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM15","v":0},0,0,0,0,0,0,0,0]
[10055,"Albion, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,Init!$V:$AA,4,FALSE),IF(A17=10298,1,0))","v":0},{"$f":"VLOOKUP($A17, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A17,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A17=10298,SUMPRODUCT(N$8:N16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A17=10298,SUMPRODUCT(O$8:O16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A17,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":10.888600405599988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":15.792671207300003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-13.01759797119999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":12.374323842599992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":55.213090059400002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":80.161949241600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":41.510678989000013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":66.714153193400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":23.630228303400003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":44.854431471400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-12.226518860199974},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":14.722233498800009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3556091265000134},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":8.4871742190500186},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-61.583653379200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-32.870631380899979},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-74.743439100399996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-39.379838019299996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-26.632559725599975},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-18.372633563499988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-29.37527550110002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-22.929489623689989},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-33.491580379600009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-18.464648361599998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":17.204089212799971},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":10.320943152400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-12.364700505600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":12.797499568799992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":55.917187207199987},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":80.619147980800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":42.257817332000002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":67.173780799200003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":22.302591447200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":44.410593847200005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.536535037600004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":15.165517854400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2.9000906820000125},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":8.8372169114000059},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-60.909290009599999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-32.43521754919999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-74.031437515199997},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-38.957983008400006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-26.019153372799991},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-18.001689037999995},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-33.482617466800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-17.871542007719981},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-28.577592724800013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-22.502974540800011},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":152.29400000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":108.10899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":206.45},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":149.55500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":137.83799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":73.451999999999998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":111.376},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":79.225999999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":158.09899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":102.304},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":198.22399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":145.614},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":133.12700000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":78.162000000000006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":115.767},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":74.834999999999994},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.6908653846153816E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8875000000000122E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.7930555555555578E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.7030092592592645E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8791666666666798E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.6983173076923059E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF($E17=0,IF($C17=0, MAX(EN17 - ($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E17=0,IF($C17=0, MAX(EO17 - ($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":3434.5440000000003},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":3416.4},{"$f":"SUM(S17:AP17)+(F17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":3430.8880157557596},{"$f":"SUM(AQ17:BN17)+(G17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":3418.7200156988802},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-3.6559842442406989,2.32001569888007,{"$f":"($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL17","v":61.487999999999829},{"$f":"($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM17","v":70.079999999999927},0,-2.32001569888007,3.6559842442406989,0,0,0,3.6559842442406989,-2.32001569888007]
[10068,"Chewelah, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,Init!$V:$AA,4,FALSE),IF(A26=10298,1,0))","v":0},{"$f":"VLOOKUP($A26, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A26,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A26=10298,SUMPRODUCT(N$8:N25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A26=10298,SUMPRODUCT(O$8:O25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A26,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":167.49023474439991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":35.94494202394992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":17.036575171199956},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":36.987740869899994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":220.43554260309998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":200.51265115839999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":147.75048857350021},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":186.22090984409988},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":114.36747160910022},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":134.22001044110004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1.3741152522998163},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-16.008216923799978},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":66.135182654749997},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":10.218772809075062},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-307.48679642080003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-211.71439650034995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-326.44283037459991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-210.12012196195008},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-40.191042924399881},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-15.683450280249986},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-32.98542024264998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-40.813468314434999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-62.147457645400095},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-75.734107038399998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":168.25596795519994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":36.444849941599955},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":18.015921369599937},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":37.622504459199945},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":221.49168832480018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":201.19844926719998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":148.87119608800003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":186.91035125279996},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":110.04080848479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":126.38565008479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-0.33913951839986112},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-15.343290390399943},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":66.951904988000024},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":10.743836847600051},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-306.47525136640013},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-211.06127575279993},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-325.37482799679992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-209.48733944560001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-39.270933395200018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-15.127033491999896},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-32.079933191200098},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-40.291546890479935},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-61.362976163200074},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-75.205096307199938},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1292.796},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":809.10400000000004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1247.1559999999999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":780.54100000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29600999999999988},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.73537499999999989},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.26008593749999998},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28019791666666682},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.64235096153846127},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.35088249999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.77},{"$f":"IF($E26=0,IF($C26=0, MAX(EN26 - ($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E26=0,IF($C26=0, MAX(EO26 - ($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":22153.248},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":22075.200000000001},{"$f":"SUM(S26:AP26)+(F26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":22152.745101559238},{"$f":"SUM(AQ26:BN26)+(G26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":22078.542101473919},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.50289844076178269,3.3421014739178645,{"$f":"($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL26","v":2178.4320000000007},{"$f":"($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM26","v":2190},0,-3.3421014739178645,0.50289844076178269,0,0,0,0.50289844076178269,-3.3421014739178645]
[10081,"Milton-Freewater, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,Init!$V:$AA,4,FALSE),IF(A35=10298,1,0))","v":0},{"$f":"VLOOKUP($A35, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A35,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.2902E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.2899000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.2902E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.2899000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A35=10298,SUMPRODUCT(N$8:N34,$C$8:$C34)/SUM($C$8:$C34),IF(ModelMode=\"Actuals\",VLOOKUP($A35,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A35=10298,SUMPRODUCT(O$8:O34,$C$8:$C34)/SUM($C$8:$C34),IF(ModelMode=\"Actuals\",VLOOKUP($A35,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A35,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":173.58670475279951},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-172.31831784010001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-40.74555058560054},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-106.85560971619998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1081.3072995421999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1122.1719334207996},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":984.43954930700056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":812.18531498420043},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":352.54331691420066},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":411.55949249820014},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-210.51563959260056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-39.105377975599822},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":428.41448546950005},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-50.697408349849866},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-1073.5770972896007},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1122.2216282967001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1608.7902261251993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1305.9386753159001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":400.19661808720002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-282.77313400049979},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":582.96102073069915},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-279.71307062246979},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":81.707638885199685},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-138.60181798080021},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":322.12943796359923},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-317.59440992245027},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-44.76620438720056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-106.22084612690014},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1079.3634452638998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1122.8577315295997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":981.56025682149993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":812.87475639290005},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":298.15586789389999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":411.8217391938997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-215.48066385870061},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-38.440451442200356},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":432.23120780274985},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-50.172344311325105},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-1061.5655522352008},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1121.5685075491501},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1590.7222237473998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1305.3058927995503},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":405.11672761639966},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-282.21671721224993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":419.58450778215001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-103.90814919851528},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":246.43012036739992},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-292.01080724960002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":3466.75},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":1977.6190000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":4171.0959999999995},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":2623.0509999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":5623.4380000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":4071.5609999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":5804.2290000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":3777.2430000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":4610.1980000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":2849.9110000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":4240.57},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":2820.5219999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":3940.8649999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":2207.4279999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":3276.741},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":1686.6329999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":2984.3320000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":1415.4479999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":4357.2809999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":2110.19},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":4477.1589999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":1964.8969999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":3455.5010000000002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":2136.4969999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":3614.527},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":1831.8429999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":4166.0959999999995},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":2623.0509999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":5620.4380000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":4071.5609999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":5800.2290000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":3777.2430000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":4409.0439999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":2776.7179999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":4234.57},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":2820.5219999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":3943.8649999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":2207.4279999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":3287.741},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":1686.6329999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":3001.3320000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":1415.4479999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":4361.2809999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":2110.19},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":4312.8770000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":2140.1799999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":3619.4390000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":1982.5590000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.5114049999999999},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.5746610576923068},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.83950499999999728},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.1468990384615392},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":1.470189903846153},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.2686700000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.107920673076924},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.0023726851851862},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.91959114583333346},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.5114049999999999},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.5746610576923068},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.87009374999999878},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.1468990384615392},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":1.470189903846153},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.2686700000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.107920673076924},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.0387379807692305},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.87740250000000053},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":10.455},{"$f":"IF($E35=0,IF($C35=0, MAX(EN35 - ($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C35=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E35=0,IF($C35=0, MAX(EO35 - ($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C35=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":80048.59199999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":79812.36},{"$f":"SUM(S35:AP35)+(F35*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":80049.160366932876},{"$f":"SUM(AQ35:BN35)+(G35*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":79814.815366847542},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0.56836693288641982,2.4553668475418817,{"$f":"($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL35","v":11788.128000000012},{"$f":"($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM35","v":11773.440000000002},-0.56836693288641982,-2.4553668475418817,0,0,0,0,-0.56836693288641982,-2.4553668475418817]
[10101,"Clallam County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,Init!$V:$AA,4,FALSE),IF(A45=10298,1,0))","v":0},{"$f":"VLOOKUP($A45, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A45,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A45=10298,SUMPRODUCT(N$8:N44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.0953596043562893E-2},{"$f":"IF($A45=10298,SUMPRODUCT(O$8:O44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.0949650128899876E-2},0,0,0,0,{"$f":"+VLOOKUP($A45,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":5100.3821297067989},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1247.3738226356509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":4504.0537476064055},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":3957.9821795053031},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":9687.1606511256978},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":7124.3286543648028},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":7613.4120872545027},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":7496.8066972527013},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":8243.5843572077065},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":7568.0322839116998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":3938.9406434019111},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1986.5879081413987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2939.2284053232506},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1490.4393617615278},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-9629.3800068176024},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-5595.2963013464469},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-14106.3983130862},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-8370.5929041216496},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-9763.9697981667996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-4922.9959456217493},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-8182.601918974553},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-4900.026770081442},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-3871.8870998538005},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3551.2360247247998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":5077.3991297067987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1271.0398226356519},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":4503.9647476064056},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":3958.2321795052994},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":9686.2956511256998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":7124.212654364801},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":7612.8140872545046},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":7496.6866972526987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":8341.1294268156998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":7458.2048187156979},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":3939.1206434019041},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1987.0889081414025},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2940.2834053232509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1491.3533617615285},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-9628.5700068176011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-5594.459301346451},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-14105.279313086197},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-8369.4369041216505},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-9763.0367981668023},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-4922.0399456217474},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-8158.3069189745547},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-4922.0597700814415},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-3894.2040998537996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3527.0900247247992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":32574.124},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":19183.57},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":39642.016000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":26732.665000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":47580.612999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":31730.079000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47823.277000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32233.275000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":43763.75},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":27910.37},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":41072.835000000006},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":25843.486999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":32242.408999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":20329.212},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26663.844999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":17838.023000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":24212.458999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":14333.011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":23248.639999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":15040.681999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":24305.367999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":13825.992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":24274.524000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":15429.14},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":32551.141},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":19207.236000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":39641.927000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":26732.914999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":47579.748},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":31729.963},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":47822.679000000004},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":32233.154999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":42644.847999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":27192.319},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":41073.014999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":25843.988000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":32243.463999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":20330.126},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26664.654999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":17838.859999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":24213.578000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":14334.166999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":23249.572999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":15041.638000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":24329.662999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":13803.959000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":24252.207000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":15453.286},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.583467499999998},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.449199519230788},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.685625000000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":12.757223557692299},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":19.184209134615401},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":16.45721875000001},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.661852500000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":7.7808461538461486},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.7405740740740754},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.860093749999983},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0.2181824999999975},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.631630000000015},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.495637019230799},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.084708333333353},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.801790865384646},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":20.143673076923093},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":17.416271634615399},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.5270550000000043},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.6566033653846119},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.3972331730769199},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.383482500000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":76.028000000000006},{"$f":"IF($E45=0,IF($C45=0, MAX(EN45 - ($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":3.4170611962908879},{"$f":"IF($E45=0,IF($C45=0, MAX(EO45 - ($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":2.8330611962592229},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":667829.95200000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":666005.28},{"$f":"SUM(S45:AP45)+(F45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":667833.36906119634},{"$f":"SUM(AQ45:BN45)+(G45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":666008.11306119629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":12736.8},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":12649.439999999999},3.4170611962908879,2.8330611962592229,{"$f":"($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL45","v":0},{"$f":"($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM45","v":0},0,0,0,0,0,0,0,0]
[10118,"Consumers Power",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,Init!$V:$AA,4,FALSE),IF(A54=10298,1,0))","v":0},{"$f":"VLOOKUP($A54, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A54,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A54=10298,SUMPRODUCT(N$8:N53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0042146516617762E-2},{"$f":"IF($A54=10298,SUMPRODUCT(O$8:O53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0594320620046419E-2},0,0,0,0,{"$f":"+VLOOKUP($A54,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2733.7271300131979},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":413.95310699934998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":826.95959095359649},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":17.215008364699315},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3022.9390659042983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":2609.1149635551992},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":2478.5246632954986},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":2075.1570630772985},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":2992.2536476222995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1898.3519625182998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":59.912039608097984},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-455.3811430814003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2383.0525883517512},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":64.083692285976213},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4431.1122842223995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-3720.42229960855},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6157.0472518938004},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3607.6602849133506},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-412.75149555319877},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-1010.6099262032494},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":695.15626402954513},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-990.27134573405419},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-525.35436116619894},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-957.20263719520153},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3417.8391300131989},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-304.90889300064919},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":850.89059095359698},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":7.8410083646977},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3075.9270659042995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":2619.5769635551987},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":2532.901663295499},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":2087.7800630773017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3004.8070412142988},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":2016.3626593142981},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":79.967039608098275},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-466.75214308139948},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2386.2305883517511},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":42.752692285977901},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4447.3852842224005},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-3757.9382996085496},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6173.4322518938025},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3645.4982849133503},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-414.0884955531983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1043.3759262032509},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":5.753264029550337},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-334.62934573405619},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":86.700638833797711},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1621.4136371952009},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19238.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":11189.135},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":21936.113999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":13699.121000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":25787.455999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":17391.036},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":26634.628000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":16935.607},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":24331.017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":14119.025000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":22368.124},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":13876.666999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":19986.958000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11381.489},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":17372.067000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10357.16},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":16863.031999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":10031.545},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":19419.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10982.583000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":20212.325999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":10259.397000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":16383.621000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10445.270999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":19922.708000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":10470.273000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":21960.044999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":13689.746999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25840.444},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":17401.498},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":26689.005000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":16948.230000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":23612.789000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13871.644999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":22388.179},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13865.296},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":19990.136000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11360.158000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":17355.794000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":10319.644},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":16846.646999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9993.7070000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":19418.259000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10949.816999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":19522.923000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":10915.038999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":16995.675999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":9781.06},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":1.9731634615384621},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.576714999999993},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7833600000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.389432692307679},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.96645749999999708},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.6148173076923058},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.3740048076923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.67020432692307},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.1154200000000003},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.4932596153846092},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.8306342592592557},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.2219036458333292},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":2.2366759259259226},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.7398875000000089},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.9688900000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.595718749999989},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.58061197916666174},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.793608173076926},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.5473653846153894},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.8003221153846098},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.2183825000000112},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.6044735576923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7948774038461508},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.4538100000000043},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.673999999999999},{"$f":"IF($E54=0,IF($C54=0, MAX(EN54 - ($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":1.1568390157190152},{"$f":"IF($E54=0,IF($C54=0, MAX(EO54 - ($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":4.4808390156831592},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":401200.41599999997},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":400104.24},{"$f":"SUM(S54:AP54)+(F54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":401201.57283901569},{"$f":"SUM(AQ54:BN54)+(G54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":400108.72083901567},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31121.712},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":34435.56},1.1568390157190152,4.4808390156831592,{"$f":"($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL54","v":0},{"$f":"($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM54","v":0},0,0,0,0,0,0,0,0]
[10170,"Eugene Water & Electric Board",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,Init!$V:$AA,4,FALSE),IF(A63=10298,1,0))","v":0},{"$f":"VLOOKUP($A63, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A63,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.26136E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.30627E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.26136E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.30627E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A63=10298,SUMPRODUCT(N$8:N62,$C$8:$C62)/SUM($C$8:$C62),IF(ModelMode=\"Actuals\",VLOOKUP($A63,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A63=10298,SUMPRODUCT(O$8:O62,$C$8:$C62)/SUM($C$8:$C62),IF(ModelMode=\"Actuals\",VLOOKUP($A63,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A63,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":17602.853187510394},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":6805.4874564331985},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-3538.2429204608197},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-3149.5013199816021},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":8096.2673025495897},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":11665.010996134413},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":5864.4726836760092},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":7587.2585774055915},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":6314.2024006456049},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":6646.6314699576033},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":773.69901626319916},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":660.49470101921179},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":12099.455707726011},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":809.56824387019878},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-29410.687953932807},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-24395.468707655593},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-34056.035495393589},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-18914.417917441206},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":2291.6568616095901},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":871.09011576599733},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":12389.683662767595},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":4044.6281590040453},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":4665.3321070735983},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":4277.857389785604},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":21655.16757094278},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2820.7893037111571},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-3851.3551794656232},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-3330.7734131636971},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":7336.2491571646824},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":11233.4102272608},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":5176.867534469493},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":7214.9537885816972},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":9311.0939391546999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":9303.4348440546964},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":358.32434261489834},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":416.1466805194068},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":12041.065374850747},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":720.43837819827604},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-29788.688900369598},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-24649.659466737947},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-34572.257054960195},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-19155.599344417154},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":2143.4318963971891},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":803.74318375575967},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":8050.9585467469442},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":8152.7567873434164},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":8306.885328220189},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":309.35032517919171},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":100847.242},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":61151.476999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":102928.44099999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":65856.918000000005},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":122911.98099999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":86219.49500000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":127698.82800000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":82537.812999999995},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":113938.94799999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":68283.138000000006},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":113287.981},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":72945.988000000012},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":100886.974},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":57890.329999999994},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":80556.398000000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":46606.594000000005},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":82048.63900000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":49876.635000000002},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":102318.60399999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":61360.271999999997},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":110826.992},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":60783.75},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":89947.883000000002},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":61787.672000000006},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":106045.859},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":57915.141000000003},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":104081.40999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":66625.887000000002},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":123733.01299999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":86814.534},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":128688.92199999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":83197.601999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":114681.325},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":69920.425000000003},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":114421.965},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":73697.035000000003},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":102051.21699999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":58587.220999999998},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":81692.680000000008},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":47330.125000000007},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":83131.217000000004},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":50582.728999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":103547.783},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":62125.881000000008},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":107843.781},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":65673.195000000007},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":94763.804999999993},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":58611.093999999997},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":25.740397500000029},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":63.412047500000085},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":9.653567307692299},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":32.364180288461512},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":25.063197115384639},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":10.960331730769212},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":27.833402499999977},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":7.7606634615384564},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":34.968481481481547},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":24.835975000000019},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":63.762967500000059},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":9.526129807692314},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":31.692045673076962},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":24.152132211538515},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":9.8654807692307713},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":26.792957499999943},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":6.5405024038461761},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":34.036045673076956},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":251.09700000000001},{"$f":"IF($E63=0,IF($C63=0, MAX(EN63 - ($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C63=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E63=0,IF($C63=0, MAX(EO63 - ($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C63=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":2023499.808},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":2045757.8399999999},{"$f":"SUM(S63:AP63)+(F63*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":2023499.0022753079},{"$f":"SUM(AQ63:BN63)+(G63*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":2045763.8554030317},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.80572469206526875,6.0154030318371952,{"$f":"($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL63","v":182136.24},{"$f":"($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM63","v":153851.88000000035},0,-6.0154030318371952,0.80572469206526875,0,0,0,0.80572469206526875,-6.0154030318371952]
[10191,"Grays Harbor PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,Init!$V:$AA,4,FALSE),IF(A72=10298,1,0))","v":0},{"$f":"VLOOKUP($A72, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A72,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.84531E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.8390799999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.84531E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.8390799999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A72=10298,SUMPRODUCT(N$8:N71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A72,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A72=10298,SUMPRODUCT(O$8:O71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A72,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A72,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":8913.7649592883899},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":6964.7353493759474},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":774.16288768319646},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":3344.5150342939014},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3218.9686096590958},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":8869.0637283424003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":5413.8992139335023},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":8529.4711370600999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":3322.4870452251052},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":6965.8331603771003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1896.7063841002964},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":2032.823288388201},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":7776.328041014749},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":4710.0849689810784},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-11945.102477828805},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-6161.6868887163509},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-19505.162259270604},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-7157.5655081939512},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-8781.1888442683994},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2314.8981175202462},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-6143.7943637066492},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-2411.9277612800324},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-4514.0694639494031},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-0.33741302240014193},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":11135.024222731197},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":4750.268560274606},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":770.23644821759808},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":3332.3112730052017},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3064.5368711987976},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":8731.6301356032054},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":5293.2188077780011},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":8430.5121362667996},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3209.8897171588033},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":7175.2345167588064},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1894.0614233603919},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":2023.3553651576003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":7747.1180455530048},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":4692.2992676481044},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-11864.7492881984},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-6113.8054801417966},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-19414.756765480794},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-7116.5176722985962},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-8721.8397653711945},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-2287.2628978270004},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-7968.6658860221942},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-514.7730789053785},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2612.6938094792058},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1845.655517843199},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":56014.27},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":37714.237999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":61014.074000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":42389.035000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":68182.843999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":51052.733999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":74348.991999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":50937.241999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":64217.641000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":41840.383000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":61764.995999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":42932.675999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":58013.190999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":37006.949000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":50275.370999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":34011.987999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":46188.02},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":31765.098000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":47815.055},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":31910.484},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":49553.016000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":29691.633000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":43739.648000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":32539.289000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":58076.512000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":35395.957000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":60806.77},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":42245.012000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":67809.085999999996},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":50772.883000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":73995.577999999994},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":50695.108999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":61821.038999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":40892.836000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":61552.711000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":42785.125},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":57814.375},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":36880.125},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":50145.66},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":33924.237999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":46056.637000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":31674.738000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":47683.328000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":31822.57},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":47540.105000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":31480.401999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":45478.112999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":30584.113000000001},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":2.1863125000000139},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.581815000000006},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":24.057889999999986},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":17.086461538461549},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":11.193897499999991},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":21.582451923076945},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.5892139423077083},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.0707427884615583},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.292950000000005},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.705963942307676},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.745944444444419},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.566666666666663},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":1.9286296296296257},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.40907500000003},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":23.800285000000002},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":16.857014423076919},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":18.870710937500007},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":21.405752403846151},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.448137019230785},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.995548076923086},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.240407499999989},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.6796153846153743},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.808901442307686},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.382717499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":131.21700000000001},{"$f":"IF($E72=0,IF($C72=0, MAX(EN72 - ($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C72=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E72=0,IF($C72=0, MAX(EO72 - ($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C72=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1144915.344},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1137932.76},{"$f":"SUM(S72:AP72)+(F72*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1144918.8722480615},{"$f":"SUM(AQ72:BN72)+(G72*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1137933.0272303435},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},3.5282480614259839,0.26723034353926778,{"$f":"($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL72","v":7694.7839999999851},{"$f":"($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM72","v":11528.160000000149},-3.5282480614259839,-0.26723034353926778,0,0,0,0,-3.5282480614259839,-0.26723034353926778]
[10204,"Idaho Falls Power",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,Init!$V:$AA,4,FALSE),IF(A76=10298,1,0))","v":0},{"$f":"VLOOKUP($A76, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A76,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A76=10298,SUMPRODUCT(N$8:N75,$C$8:$C75)/SUM($C$8:$C75),IF(ModelMode=\"Actuals\",VLOOKUP($A76,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A76=10298,SUMPRODUCT(O$8:O75,$C$8:$C75)/SUM($C$8:$C75),IF(ModelMode=\"Actuals\",VLOOKUP($A76,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A76,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":5527.2163337248021},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-42.56086025159675},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-2297.8536727296014},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-1609.7111966791999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1949.4530244952039},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":435.75280321280661},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-251.39692438799102},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":2520.7227517672036},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":188.50741564720374},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1322.0252553912032},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-760.12395354159526},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-3398.4987699695957},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1868.8957204620056},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-1156.7772623825949},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2964.9815223936021},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2463.2993460171965},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-2380.3262721231949},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3565.5387938444001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":4854.7568357152049},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":1886.7531019419985},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":3736.4381403611987},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-312.79494096651615},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":275.84723228320581},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3360.6428921728002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":5167.5693337247976},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":175.48013974840433},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-2348.2606727296006},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-1715.380196679198},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1914.7370244952035},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":312.52680321280423},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-221.4649243879976},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":2479.3797517672028},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":1514.454898335207},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1864.0059967352026},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-778.95395354158973},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-3509.8867699695984},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1801.8937204620051},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-1274.1252623825967},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3067.3665223936041},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2619.0533460171973},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-2426.3472721232029},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3730.5587938444005},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":4846.4388357152056},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":1766.9161019419989},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":3966.4051403611957},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-737.04394096651959},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-167.34276771679652},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3215.6268921728006},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":34275.904000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":18725.982},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":34470.720000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":22221.852999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":41601.387999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":26183.357000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":41824.446000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":28405.111000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":37357.021000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":22608.369000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":38097.004999999997},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":21565.503000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":32531.919000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":18556.227000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":35012.466},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":22057.466},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":37716.755000000005},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":20191.648000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":39399.349000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":22776.864999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":37732.044000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":19282.223000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":29728.420000000006},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":16500.536},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":33916.256999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":18944.023000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":34420.313000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":22116.184000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":41566.671999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":26060.131000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":41854.377999999997},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":28363.768000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":37410.071000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":22513.901000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":38078.175000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":21454.114999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":32464.917000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":18438.879000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":34910.080999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":21901.712},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":37670.733999999997},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":20026.628000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":39391.031000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":22657.027999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":37962.010999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":18857.973999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":29285.230000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":16645.552},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0.73111538461537862},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0.79469711538456522},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":5.9940721153846113},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":4.799612499999995},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":12.025911057692298},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":12.824657407407415},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":3.1214479166666536},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":3.0179050925925992},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":5.7631899038461682},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":4.4386650000000145},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":11.570906249999993},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":8.4356274038461692},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":6.8439249999999987},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":79.555999999999997},{"$f":"IF($E76=0,IF($C76=0, MAX(EN76 - ($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C76=0,1,0)),0),0), 0)","v":2.6762032541446388},{"$f":"IF($E76=0,IF($C76=0, MAX(EO76 - ($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C76=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":698819.90399999998},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":696910.55999999994},{"$f":"SUM(S76:AP76)+(F76*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":698822.58020325413},{"$f":"SUM(AQ76:BN76)+(G76*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":696909.76820325409},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":29198.016},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":41259.599999999999},2.6762032541446388,-0.79179674584884197,{"$f":"($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL76","v":0},{"$f":"($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM76","v":0},0,0,0,0,0,0,0,0]
[10237,"Lewis County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,Init!$V:$AA,4,FALSE),IF(A83=10298,1,0))","v":0},{"$f":"VLOOKUP($A83, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A83,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A83=10298,SUMPRODUCT(N$8:N82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.1198431400133651E-2},{"$f":"IF($A83=10298,SUMPRODUCT(O$8:O82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.1638061407519434E-2},0,0,0,0,{"$f":"+VLOOKUP($A83,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":7499.2058655387955},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":4979.4286079166523},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1328.5313907423915},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":2401.2070472272972},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":7354.0677763436979},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":9989.0233051168034},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":6602.3247125844937},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":8596.6108984507009},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":7352.2983551057041},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":8222.7826267697019},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1.2265817920997506},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1969.8804571773944},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":5767.1886890282476},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2988.9929029400264},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-11152.233341441606},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-7536.3164694194456},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-18612.2356220742},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-9012.2551450426545},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-9156.3753543988059},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-4885.9073312167493},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-5408.8518544415492},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-3558.6766403207403},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-4079.075606465798},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-1651.9383018768021},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":9332.003865538798},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":3163.2816079166514},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1435.8313907423944},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":2425.125047227295},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":7557.4117763436952},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":10087.894305116803},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":6814.9417125845066},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":8699.6928984507031},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":6972.4423026337026},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":8144.4201005336981},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":106.62441820790264},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1999.5444571773987},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":5822.2156890282495},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":2982.6049029400274},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-11153.362341441607},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-7596.8244694194473},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-18640.579622074198},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-9090.0501450426527},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-9188.8393543988059},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-4973.2953312167483},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-6935.5958544415553},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-2132.2646403207436},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2615.2106064658001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3219.7753018768017},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":48597.894},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":31810.653000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":53892.326999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":36470.449999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":64039.873},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":46797.408000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":66753.311999999991},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":45600.54},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":60487.841999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":38653.417000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":55548.335999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":37658.038999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":49602.581999999995},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":31170.404999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":43139.75},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":27518.198},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":38709.943999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":24950.659},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":40228.049999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":24978.28},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":43190.751000000004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":24454.064000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":38025.876000000004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":26741.302},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":50430.692000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":29994.506000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":53999.627},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":36494.367999999995},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":64243.216999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":46896.279000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":66965.929000000004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":45703.622000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":58288.271000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":37665.197},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":55656.186999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":37687.703000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":49657.608999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":31164.017},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":43138.620999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":27457.69},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":38681.599999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":24872.864000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":40195.585999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":24890.892},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":41664.006999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":25880.475999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":39489.741000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":25173.465},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":7.7598894230769275},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":5.0416825000000074},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":22.132317499999999},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":42.460894999999994},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":24.84663461538463},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":4.7217355769230949},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":9.6846400000000159},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":15.765764423076945},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":42.802780092592585},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":1.5089479166666564},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":6.9278796296296292},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":3.8694325000000163},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":20.730957500000017},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":41.006981770833335},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":23.689377403846152},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":3.6754591346153802},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":10.032499999999985},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":16.133802884615392},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":43.131329326923108},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":2.0706474999999926},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":113.732},{"$f":"IF($E83=0,IF($C83=0, MAX(EN83 - ($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E83=0,IF($C83=0, MAX(EO83 - ($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":999021.88800000004},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":996292.32},{"$f":"SUM(S83:AP83)+(F83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":999019.95657932351},{"$f":"SUM(AQ83:BN83)+(G83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":996292.17057932343},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":23945.184000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":32639.759999999998},-1.9314206765266135,-0.14942067652009428,{"$f":"($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL83","v":0},{"$f":"($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM83","v":0},0,0,0,0,0,0,0,0]
[10260,"Modern Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,Init!$V:$AA,4,FALSE),IF(A92=10298,1,0))","v":0},{"$f":"VLOOKUP($A92, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A92,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A92=10298,SUMPRODUCT(N$8:N91,$C$8:$C91)/SUM($C$8:$C91),IF(ModelMode=\"Actuals\",VLOOKUP($A92,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A92=10298,SUMPRODUCT(O$8:O91,$C$8:$C91)/SUM($C$8:$C91),IF(ModelMode=\"Actuals\",VLOOKUP($A92,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A92,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1913.5320088331991},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":430.76455349685057},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.77069368639968},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":277.65685045969985},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1632.620419459301},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1581.2146590752},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":837.98842097050147},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1443.8079526823003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":729.26533547730287},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1275.529839973301},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-68.224995206897802},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-280.40636247139992},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1070.0389375892501},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":309.78664478972587},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2259.8960364623999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1554.206459526049},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-2166.7784950238001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1542.9332603108505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":676.52069662679969},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":330.39868628425029},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1271.4937847970505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":403.76268345419612},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":512.14620096379986},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-9.2174467151999124},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":1972.2350088332005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":464.87455349685115},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-71.463693686398983},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":315.16085045969976},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1687.7124194592998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1618.9366590751997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":893.29342097050176},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1481.3139526822997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":826.37873826930081},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1279.2440413693002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.072995206897758},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-244.74736247140027},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1127.7169375892499},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":344.91964478972568},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2203.1810364623998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1518.1114595260487},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-2107.6284950238005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1509.2722603108505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":734.59269662679981},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":365.13768628425078},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1331.3707847970509},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":436.69768345419561},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":568.74720096380042},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":26.99155328479992},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":11411.941999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":6631.7889999999998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":12021.366},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":8151.4759999999997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":14733.404},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":10088.083000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":14739.618},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":9995.8690000000006},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13009.54},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":8308.4220000000005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12769.959000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":7967.5640000000003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":11200.934999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":6822.8559999999998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":10287.646000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6547.3209999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11081.079},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":6306.3119999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":12089.866},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7232.3779999999997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12503.457},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":6877.85},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":10243.116},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":6552.808},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":11470.645},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":6665.8990000000003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":12076.673000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":8188.98},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":14788.495999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":10125.805},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":14794.923000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":10033.375},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":12686.094999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":8101.857},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12827.111000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8003.223},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":11258.612999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":6857.9889999999996},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":10344.361000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6583.4160000000002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11140.228999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":6339.973},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":12147.938},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7267.1170000000002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12563.334000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":6910.7849999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":10299.717000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":6589.0169999999998},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":3.192447115384617},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2065849999999969},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.3304899999999975},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.4422259615384618},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.9241499999999974},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.4769831730769205},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.1246754807692305},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7880817307692247},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7573025000000015},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7308221153846155},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.0958124999999939},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.6492187499999993},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2175810185185121},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2133174999999987},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.3367600000000053},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.454281249999994},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.5562942708333409},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.4845985576923084},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.131026442307693},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7967475961538462},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7544274999999985},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7362259615384623},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.9826778846153843},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7197074999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":26.285},{"$f":"IF($E92=0,IF($C92=0, MAX(EN92 - ($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C92=0,1,0)),0),0), 0)","v":6687.2170583377301},{"$f":"IF($E92=0,IF($C92=0, MAX(EO92 - ($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C92=0,1,0)),0),0), 0)","v":7808.9720583377057},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":230887.44},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":230256.6},{"$f":"SUM(S92:AP92)+(F92*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":237574.65705833773},{"$f":"SUM(AQ92:BN92)+(G92*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":238065.57205833771},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},6687.2170583377301,7808.9720583377057,{"$f":"($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL92","v":0},{"$f":"($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM92","v":0},0,0,0,0,0,0,0,0]
[10294,"Pacific County PUD #2",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,Init!$V:$AA,4,FALSE),IF(A101=10298,1,0))","v":0},{"$f":"VLOOKUP($A101, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A101,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A101=10298,SUMPRODUCT(N$8:N100,$C$8:$C100)/SUM($C$8:$C100),IF(ModelMode=\"Actuals\",VLOOKUP($A101,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A101=10298,SUMPRODUCT(O$8:O100,$C$8:$C100)/SUM($C$8:$C100),IF(ModelMode=\"Actuals\",VLOOKUP($A101,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A101,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2182.6273228519985},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1458.2599317535005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1042.6756720960002},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1223.0812007669992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3359.661844323},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":4142.4854214719999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":3331.3535097550011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3744.130116852999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":3802.7261943030026},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3634.7692248629992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":892.84500184100034},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1423.6317957460014},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2229.2068003175009},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1468.3811662197513},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-3975.5210492639999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2499.1606821655005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6493.0917634179987},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3013.5056052935006},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-3866.8783622520004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2021.4494732324993},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-2972.5133520245017},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-1883.3409446685491},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2074.4625431820004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-1090.9513018719999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2855.0323228519992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":936.56293175350038},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1148.7376720959983},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1295.0842007669999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3487.3468443230013},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":4237.0604214719988},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":3465.4725097549999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3836.7171168529985},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3703.9603734230004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":3624.5123144230001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1003.6700018410011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1499.8887957460011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2325.7638003175016},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1530.6671662197514},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3896.0240492640005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2447.4286821655005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6422.8187634179994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-2966.9126052935007},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3796.0583622520007},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1976.7374732324997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3347.8943520245011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1391.2969446685483},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1548.0035431820015},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1502.3073018719997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":15309.847},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":10028.348},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":17831.934000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":12105.045},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":21465.52},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":15899.351000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":22544.016},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":15563.454},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":20774.605},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13354.535},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":18635.778999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":12822.689},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":16230.55},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":10469.728999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":13365.733},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":8697.5059999999994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11816.029},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7834.4960000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":11906.866},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7517.3890000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12550.553},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7064.1319999999996},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":11374.165000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":7978.0559999999996},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":15982.252},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":9506.6509999999998},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":17937.995999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":12177.048000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":21593.205000000002},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":15993.925999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":22678.134999999998},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":15656.040999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":20094.609},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13053.663},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":18746.603999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":12898.946},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":16327.107},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":10532.014999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":13445.23},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":8749.2379999999994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11886.302},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7881.0889999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":11977.686},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7562.1009999999997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12175.172},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7556.1760000000004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":11900.624},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":7566.7},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":4.5644831730769226},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.394165000000001},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":9.5561999999999969},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":12.266653846153851},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.2854875000000092},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":14.508454326923086},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.8502548076923091},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":6.3328341346153891},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.9119275000000044},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":2.0797259615384611},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.87079398148148},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.220778645833331},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":4.6540462962962934},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.4530100000000061},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":9.6209874999999982},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":12.348252403846161},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.2762890625000054},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":14.606048076923074},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.9321466346153855},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":6.3857355769230821},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.9292450000000052},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":2.0734855769230762},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.8197596153846156},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.2924399999999991},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":36.326999999999998},{"$f":"IF($E101=0,IF($C101=0, MAX(EN101 - ($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C101=0,1,0)),0),0), 0)","v":4043.9604626692599},{"$f":"IF($E101=0,IF($C101=0, MAX(EO101 - ($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C101=0,1,0)),0),0), 0)","v":5653.9974626692128},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":319096.36799999996},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":318224.51999999996},{"$f":"SUM(S101:AP101)+(F101*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":323140.32846266922},{"$f":"SUM(AQ101:BN101)+(G101*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":323878.51746266917},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},4043.9604626692599,5653.9974626692128,{"$f":"($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL101","v":0},{"$f":"($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM101","v":0},0,0,0,0,0,0,0,0]
[10349,"Seattle City Light",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,Init!$V:$AA,4,FALSE),IF(A111=10298,1,0))","v":0},{"$f":"VLOOKUP($A111, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A111,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A111=10298,SUMPRODUCT(N$8:N110,$C$8:$C110)/SUM($C$8:$C110),IF(ModelMode=\"Actuals\",VLOOKUP($A111,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A111=10298,SUMPRODUCT(O$8:O110,$C$8:$C110)/SUM($C$8:$C110),IF(ModelMode=\"Actuals\",VLOOKUP($A111,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A111,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":39049.702930655156},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-23611.806328145874},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":125516.42215096959},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":40768.665386784211},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":137650.29208374975},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":27156.341736467206},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":158543.00859971298},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":69006.725818427803},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":156134.32902629781},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":87965.861292953821},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":135241.10144895662},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":52139.965772959578},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":915.41395080048824},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-34835.179167271126},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-151726.02310776641},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-160529.24339136531},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-252478.91242354678},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-225461.08425285813},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-64438.541211095173},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-85504.381623929497},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-47158.509317828692},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-48992.139381151734},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":71783.96658438677},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-7137.7531735072116},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":34910.193566781585},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-10119.718744409707},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":124120.77124567676},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":39921.473298488621},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":138984.30711383335},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":28017.079293177609},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":157531.88685717899},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":68360.20137810742},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":150363.04347461337},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":82808.662452413409},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":135741.79579759779},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":52471.109500846826},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":541.7269849414879},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-35022.697751055442},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-152627.9478614112},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-161015.82436941992},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-250672.9041059844},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-224301.39522692232},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-64688.523123301595},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-85614.341727648512},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-37504.242271682131},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-59167.158966603587},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":66346.699535704363},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":616.73095250237384},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":205677.84399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":85171.156000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":338628.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":178897.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":367473.93799999997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":176390.125},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":402415.68799999997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":219033.31300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":371564},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":211342.06300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":360458.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":196831.96899999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":178639.09399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":79421.906000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":68392.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":-18406.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":-20075.186999999976},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":-87763.812000000005},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":135782.81300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":35575.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":149880.90600000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":64581.093999999983},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":242491.84399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":107978.15599999999},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":200792},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":98176},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":336277.84399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":177431.15600000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":367778.56299999997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":176582.43800000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":400312.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":217714.81300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":357483.09399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":201959.90600000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":359949.96899999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":196515.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":177469.375},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":78722.625},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":66504.406000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":-19529.406000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":-19310.125},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":-87220.875},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":134636.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":34922.968999999983},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":158652.625},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":53897.375},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":236289.96899999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":115217.03099999999},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":46.424721153846349},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":45.83542250000005},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":46.64015500000005},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":159.04707692307716},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":173.16399999999999},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":147.98606009615378},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":129.06800480769243},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":62.215168269230617},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":19.166467499999953},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":79.12929567307674},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":158.14055092592594},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":41.312281250000069},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":124.84225925925944},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":58.803390000000036},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":68.873592500000086},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":159.09861057692319},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":150.43333854166667},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":153.20015144230774},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":126.67790624999998},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":65.649889423076729},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":7.1513125000000173},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":90.883579326922927},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":128.70934375000002},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":90.97257750000017},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":523.91099999999994},{"$f":"IF($E111=0,IF($C111=0, MAX(EN111 - ($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C111=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E111=0,IF($C111=0, MAX(EO111 - ($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C111=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4050381.4559999998},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4021225.44},{"$f":"SUM(S111:AP111)+(F111*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":4050381.2715661437},{"$f":"SUM(AQ111:BN111)+(G111*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":4021225.0824829848},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.18443385604768991,-0.35751701518893242,{"$f":"($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL111","v":551652.76799999969},{"$f":"($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM111","v":568234.91999999946},0,0,0.18443385604768991,0.35751701518893242,0,0,0.18443385604768991,0.35751701518893242]
[10378,"Coulee Dam, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,Init!$V:$AA,4,FALSE),IF(A120=10298,1,0))","v":0},{"$f":"VLOOKUP($A120, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A120,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A120=10298,SUMPRODUCT(N$8:N119,$C$8:$C119)/SUM($C$8:$C119),IF(ModelMode=\"Actuals\",VLOOKUP($A120,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A120=10298,SUMPRODUCT(O$8:O119,$C$8:$C119)/SUM($C$8:$C119),IF(ModelMode=\"Actuals\",VLOOKUP($A120,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A120,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":18.337761300399848},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-26.73651746554998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":48.882175459199857},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":100.46412367089999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":418.55703007209991},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":378.62220357439992},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":300.56860033849989},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":331.57370990309994},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":230.41917901810007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":267.60704953009997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":20.630141770699993},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":49.415729314200007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3951348572499001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2.9589285933250267},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-375.32680021280009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-249.01848624684999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-382.24326762860005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-243.42559309245007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-153.04178768040003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-84.681143727749998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-147.38781806615009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-97.348064645084946},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-158.70984019140008},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-130.92290065440005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":22.683761300399851},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-24.12351746554998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":52.933175459199902},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":103.37212367090001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":422.59303007209996},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":381.54520357439992},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":304.60960033850006},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":334.49170990309995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":231.36143864209987},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":262.17067934210002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":24.777141770699927},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":52.228729314199995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":6.6261348572498946},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":5.6869285933250353},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-371.06880021280017},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-246.31748624685002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-377.79926762859998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-240.91059309245009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-148.73378768040004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-82.030143727749987},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-142.92481806615012},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-94.852064645084965},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-154.44984019140009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-128.22290065440006},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":748.59199999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":450.00900000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":982.85199999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":705.81700000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1425.768},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1032.645},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1369.35},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":989.07100000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1174.548},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":808.30799999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1007.652},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":683.53399999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":781.27599999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":503.69499999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":589.35},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":373.84100000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":636.27499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":360.03800000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":724.43600000000004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":445.95499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":716.14499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":400.39100000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":589.42399999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":373.577},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":752.93799999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":452.62200000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":986.90300000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":708.72500000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1429.8040000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1035.568},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1373.3910000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":991.98900000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1143.1569999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":786.70500000000004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1011.799},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":686.34699999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":785.50699999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":506.423},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":593.60799999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":376.54199999999997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":640.71900000000005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":362.553},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":728.74400000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":448.60599999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":720.60799999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":402.887},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":593.68399999999997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":376.27699999999999},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":5.5500000000000105E-2},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.26087000000000016},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.76158000000000037},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":1.0652932692307688},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.73463000000000012},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.58675961538461552},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.66093269230769258},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.31329326923076906},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.37931250000000016},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47056730769230737},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47025694444444421},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.54804166666666698},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.12508796296296287},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.26874249999999966},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.77449000000000012},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":1.0805793269230763},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.71602864583333403},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.59579086538461556},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.6667620192307695},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.3130576923076922},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.37820249999999977},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47221153846153818},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.40676923076923077},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.60979000000000028},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.0209999999999999},{"$f":"IF($E120=0,IF($C120=0, MAX(EN120 - ($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C120=0,1,0)),0),0), 0)","v":120.08508136683668},{"$f":"IF($E120=0,IF($C120=0, MAX(EO120 - ($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C120=0,1,0)),0),0), 0)","v":192.14608136683819},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":17752.464},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":17703.96},{"$f":"SUM(S120:AP120)+(F120*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":17872.549081366837},{"$f":"SUM(AQ120:BN120)+(G120*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":17896.106081366837},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},120.08508136683668,192.14608136683819,{"$f":"($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL120","v":0},{"$f":"($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM120","v":0},0,0,0,0,0,0,0,0]
[10436,"Vigilante Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,Init!$V:$AA,4,FALSE),IF(A129=10298,1,0))","v":0},{"$f":"VLOOKUP($A129, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A129,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A129=10298,SUMPRODUCT(N$8:N128,$C$8:$C128)/SUM($C$8:$C128),IF(ModelMode=\"Actuals\",VLOOKUP($A129,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":9.1001461988304097E-2},{"$f":"IF($A129=10298,SUMPRODUCT(O$8:O128,$C$8:$C128)/SUM($C$8:$C128),IF(ModelMode=\"Actuals\",VLOOKUP($A129,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":9.1915204678362575E-2},0,0,0,0,{"$f":"+VLOOKUP($A129,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":38863.257999999994},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-1269.0060036140012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-947.27239569324956},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-3150.7443898719994},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-1289.7709079565011},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-1257.9710812984995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":15.153093296000407},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-2137.0620852224993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":30.350734366499637},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-2276.8778259084993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-299.45916182849942},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-2980.2446748994998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-1492.9836510469995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-1700.9726886912504},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-811.61080153512421},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-962.43838335200144},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":415.59897672725037},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1684.3755086509991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":1812.0706897232494},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":5520.3443719139996},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":5115.8195955337496},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":2630.4231999777494},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":2622.7131964867249},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":200.79387004900036},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":522.35567450399958},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-1394.5420036140013},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-882.95939569324946},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-3176.5723898720007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-1311.6619079565007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-1258.7310812984997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":5.9080932960014252},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-2143.7320852224993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":24.642734366500008},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-2150.3017987484982},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-300.21764824850015},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-3002.7556748995003},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-1515.2706510469998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-1730.02868869125},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-834.89280153512436},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-967.2943833520012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":410.46197672724975},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1713.1205086509999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":1820.4976897232491},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":5568.8173719140013},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":5146.8105955337496},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":2742.6281999777511},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":2534.035196486725},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":96.707870049001031},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":601.1776745039997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":5651.9459999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":3571.0619999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":5700.9130000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4447.4339999999993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":8287.8260000000009},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6213.625},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7992.2660000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6261.7519999999995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":6671.0609999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4825.01},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":6374.2110000000002},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":4516.8440000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":5680.8359999999993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3934.0930000000003},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8180.2429999999995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6318.7219999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11337.337},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7531.37},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":13836.600999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10144.9},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10814.517},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7340.012999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7291.1990000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":5303.7309999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":5526.41},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":3635.375},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":5675.0849999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4425.5429999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":8287.0660000000007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6204.380000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7985.5960000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6256.0439999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":6491.2000000000007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4671.0330000000004},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":6351.7},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":4494.5569999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":5651.78},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3910.8110000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8175.3869999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6313.5849999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11366.082},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7539.7969999999996},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":13885.074000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10175.891},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":10926.722000000002},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7251.3349999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7187.1130000000012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":5382.5529999999999},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.4205913461538451},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.45071750000000144},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.7058221153846134},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.95134749999999713},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.1523774038461507},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.400144230769234},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.7689543269230761},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.5126574999999995},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.1019399038461586},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":4.7813958333333311},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":4.5705026041666663},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.2073842592592587},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.51128749999999989},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.7698557692307695},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.75483333333333036},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.2144903846153863},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.4619903846153832},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.8866274038461519},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.5867949999999986},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.1674182692307653},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.6778413461538442},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":5.6612174999999958},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":19.152000000000001},{"$f":"IF($E129=0,IF($C129=0, MAX(EN129 - ($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C129=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E129=0,IF($C129=0, MAX(EO129 - ($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C129=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":168231.16800000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":167771.52000000002},{"$f":"SUM(S129:AP129)+(F129*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":168227.51277115056},{"$f":"SUM(AQ129:BN129)+(G129*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":167770.11977115055},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":50472.864000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":52524.960000000006},-3.65522884944221,-1.4002288494666573,{"$f":"($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL129","v":0},{"$f":"($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM129","v":0},0,0,0,0,0,0,0,0]
[10442,"Wasco Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,Init!$V:$AA,4,FALSE),IF(A131=10298,1,0))","v":0},{"$f":"VLOOKUP($A131, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A131,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.7815999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.7887000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.7815999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.7887000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A131=10298,SUMPRODUCT(N$8:N130,$C$8:$C130)/SUM($C$8:$C130),IF(ModelMode=\"Actuals\",VLOOKUP($A131,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},{"$f":"IF($A131=10298,SUMPRODUCT(O$8:O130,$C$8:$C130)/SUM($C$8:$C130),IF(ModelMode=\"Actuals\",VLOOKUP($A131,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},0,0,0,0,{"$f":"+VLOOKUP($A131,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":9733.33},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-391.78029453759973},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-25.57648695079979},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-1041.4526235648},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-199.72536898960016},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":773.57360739760043},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1639.0156312064005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":374.86864055600108},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1036.2782875335997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-1106.7626580263986},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-68.960330154399799},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1273.2638917207996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-284.14603968479969},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-121.99669639399963},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-10.741303453799446},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-940.32489639679989},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-444.58141278359972},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-760.62812096159996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-39.865437097200356},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":925.62720925760004},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":736.46316684600015},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":744.27123045559983},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":404.73663693924027},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-192.59902895839969},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":270.0796043135997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-195.13764719320079},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-190.38164100185031},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-1043.7954835936007},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-199.16910726969991},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":729.62115865069973},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1607.4170759647996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":335.19522937950023},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1010.3645075277},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-1017.1707731592996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":6.3952937406997989},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1286.2863174230997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-291.25563430860029},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-124.07879161424989},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-11.83381903222471},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-946.75979601760082},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-448.17360380895025},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-773.16617723620038},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-46.357289984150157},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":922.99228373319966},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":735.39963619074979},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":502.51337023794895},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":645.03649657230517},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":11.397909296199941},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":67.951683675200002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":4155.6540000000005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":2943.21},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":4774.558},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":3569.924},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":7045.6710000000003},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5711.7420000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7030.3770000000004},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5130.6409999999996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":4772.51},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":3298.0889999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":4873.1120000000001},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":3664.6309999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":4728.2449999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3107.4389999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":5066.9040000000005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3434.085},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":5581.8819999999996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":3718.0189999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":6389.8509999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":4040.837},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":6121.6570000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3504.2539999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":4466.1750000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3411.6979999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":4370.4189999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":2790.2359999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":4795.393},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":3585.5030000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":7026.7139999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5696.3739999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7017.2269999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5121.0439999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":4683.384},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":3285.7890000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":4884.5839999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":3673.2579999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":4745.4920000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3118.7730000000001},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":5084.4089999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3445.95},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":5594.62},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":3726.5030000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":6408.9920000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":4052.942},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":5901.3289999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":3756.9059999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":4688.7380000000003},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3222.09},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.790447115384616},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.9936050000000023},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.0398224999999996},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.6060552884615369},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.8627249999999975},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.5047884615384604},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.3940264423076947},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4699423076923051},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.2962949999999989},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.3087812500000009},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.8924976851851874},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.5973359375000005},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.8032893518518502},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.0285175000000013},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.0182149999999979},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.587665865384615},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.751687500000001},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.5242115384615396},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4175673076923072},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4858629807692303},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.3104499999999977},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.3257692307692324},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.9461129807692323},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.5811550000000008},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":13.396000000000001},{"$f":"IF($E131=0,IF($C131=0, MAX(EN131 - ($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C131=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E131=0,IF($C131=0, MAX(EO131 - ($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C131=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":110537.856},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":110673.84},{"$f":"SUM(S131:AP131)+(F131*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":110541.16550668704},{"$f":"SUM(AQ131:BN131)+(G131*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":110676.66950870627},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},3.3095066870446317,2.8295087062724633,{"$f":"($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL131","v":7132.6080000000075},{"$f":"($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM131","v":6675.1200000000099},-3.3095066870446317,-2.8295087062724633,0,0,0,0,-3.3095066870446317,-2.8295087062724633]
[11680,"Weiser, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,Init!$V:$AA,4,FALSE),IF(A140=10298,1,0))","v":0},{"$f":"VLOOKUP($A140, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A140,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A140=10298,SUMPRODUCT(N$8:N139,$C$8:$C139)/SUM($C$8:$C139),IF(ModelMode=\"Actuals\",VLOOKUP($A140,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A140=10298,SUMPRODUCT(O$8:O139,$C$8:$C139)/SUM($C$8:$C139),IF(ModelMode=\"Actuals\",VLOOKUP($A140,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A140,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":387.89514374400005},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":92.650685952000231},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-12.559645888000432},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-38.356253376000041},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":194.414777856},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":287.40564838399996},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":239.48522335999996},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":238.05932601599989},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":133.03369241600012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":142.64784473600002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-272.55452524800012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-241.80391308799994},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":165.68663136000032},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-137.98326172799966},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-471.28289580800038},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-497.86296601599997},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-409.47610169599966},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-309.27344883200021},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":882.35453945600011},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":324.71652575999997},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":845.09400633599989},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":201.1566804544002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":112.00030649600012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-46.100717184000132},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":486.22814374399968},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2.5396859520001271},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-6.9126458880000428},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-34.755253376000155},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":200.93077785600008},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":291.95264838399999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":246.50522335999995},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":242.55632601600018},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":116.61409305600046},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":148.8350450559999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-267.07852524800001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-238.41691308799977},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":170.7036313600006},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-135.2272617279998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-466.38089580800033},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-495.06696601599992},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-404.10810169599972},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-306.2204488320001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":889.41353945600031},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.57352575999994},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":735.09000633599999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":321.5126804544002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":206.78230649599982},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-133.17071718400007},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":2674.8850000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":1585.7090000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":2912.4209999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":1857.471},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":3348.77},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":2335.6559999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":3586.665},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":2297.1909999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":3089.83},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":1836},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":2818.5729999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":1744.11},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":2604.9639999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":1430.2080000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":2549.8649999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":1452.7909999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":2780.2910000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":1580.6369999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":3630.415},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":1986.548},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":3549.482},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":1759.962},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":2454.9850000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":1533.8779999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":2773.2179999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":1495.598},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":2918.0680000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":1861.0719999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":3355.2860000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":2340.203},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":3593.6849999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":2301.6880000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":2972.15},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":1791.557},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":2824.049},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":1747.4970000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":2609.9810000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":1432.9639999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":2554.7669999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":1455.587},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":2785.6590000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":1583.69},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":3637.4740000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":1990.405},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":3439.4780000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":1880.318},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":2549.7669999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":1446.808},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.45998798076923109},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.5699475000000005},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.62307500000000182},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":4.7209134615386006E-2},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.2194250000000002},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.71758413461538506},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.88706730769230813},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.16651682692307812},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":1.3792724999999999},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.97404086538461598},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.27560648148148204},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.4855138888888888},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.57282999999999884},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.6257849999999987},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":5.033413461538494E-2},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.22102604166666584},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.72142067307692326},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.89100721153846063},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.16873317307692393},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":1.3858525000000013},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.97907211538461603},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.2460240384615382},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":6.3289999999999997},{"$f":"IF($E140=0,IF($C140=0, MAX(EN140 - ($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C140=0,1,0)),0),0), 0)","v":1807.3712548224066},{"$f":"IF($E140=0,IF($C140=0, MAX(EO140 - ($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C140=0,1,0)),0),0), 0)","v":1898.9292548224039},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":55593.935999999994},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":55442.04},{"$f":"SUM(S140:AP140)+(F140*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":57401.307254822401},{"$f":"SUM(AQ140:BN140)+(G140*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":57340.969254822405},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},1807.3712548224066,1898.9292548224039,{"$f":"($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL140","v":0},{"$f":"($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM140","v":0},0,0,0,0,0,0,0,0]
[12026,"Jefferson County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,Init!$V:$AA,4,FALSE),IF(A141=10298,1,0))","v":0},{"$f":"VLOOKUP($A141, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A141,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A141=10298,SUMPRODUCT(N$8:N140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A141=10298,SUMPRODUCT(O$8:O140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A141,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2949.9124121655968},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1765.2990115372995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1326.5747425087975},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1230.769803302599},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3807.3085047994027},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":3928.5469166015992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":4243.4332058889995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3967.0930493333999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":4081.4853554434012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3738.5460114114012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":1525.9403047197993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1688.1371609788002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2955.3302997765022},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1545.0778267240512},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4851.5174696992035},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2998.3920962708999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-7374.5486899403986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3660.8496835492988},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4125.9459434855999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2450.5560919134987},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-3276.7829628111031},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-2231.8879158726886},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1683.3182375396009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-808.46476772159986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3748.8354121655993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1198.3670115373006},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1447.8347425087995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1311.3928033025986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3830.1305047993992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":3944.6269166016009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":4288.2822058890015},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3996.8450493334003},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":4537.5670677794005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":4141.3283675793991},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1637.7073047197991},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1763.2991609788005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":3073.5212997765011},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1619.0028267240505},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4709.5604696992013},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2905.5950962708994},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-7232.9636899403995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3570.4466835493004},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3984.5919434856005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-2364.6700919135001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3650.0109628111022},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1633.3619158726888},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1001.6762375396011},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1263.3467677216013},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19273.812999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":12422.335999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":22204.276999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":14762.66},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":26322.223000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":18548.391},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":28134.675999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18664.605},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":25186.278999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":15825.225},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":23589.553},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":15863.040999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":20366.217000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":12738.393},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":16712.599999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10924.835999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":15393.126},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":9828.8080000000009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":15488.949000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":9411.1370000000006},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":16026.39},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":8894.4330000000009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":15040.258},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10468.986000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":20072.736000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":11855.404},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":22325.537},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":14843.282999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":26345.044999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":18564.471000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":28179.525000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18694.357},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":24919.592000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":15866.623},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":23701.32},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":15938.203},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":20484.407999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":12812.317999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":16854.557000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":11017.633},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":15534.710999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9919.2109999999993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":15630.303},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":9497.0229999999992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":15653.162},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":9492.9590000000007},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":15721.9},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":10014.103999999999},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.9563074999999941},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":8.8744424999999865},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":14.5435673076923},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":8.0083025000000063},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.5103437500000041},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3657475961538452},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.4534807692307723},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.7371849999999966},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":2.6659495192307716},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.266875000000006},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.227661458333337},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.9681575000000038},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":9.1033874999999966},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":14.734757211538465},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.3562291666666653},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.5196730769230697},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3526346153846163},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.3922379807692309},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.6652225000000058},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":2.579156250000004},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.0172067307692316},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3982500000000044},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.173000000000002},{"$f":"IF($E141=0,IF($C141=0, MAX(EN141 - ($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":5291.5818188516423},{"$f":"IF($E141=0,IF($C141=0, MAX(EO141 - ($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":8222.906818851654},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":396799.63200000004},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":395715.48000000004},{"$f":"SUM(S141:AP141)+(F141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":402091.21381885168},{"$f":"SUM(AQ141:BN141)+(G141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":403938.38681885169},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},5291.5818188516423,8222.906818851654,{"$f":"($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL141","v":0},{"$f":"($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM141","v":0},0,0,0,0,0,0,0,0]
[10298,"PNGC Aggregate",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,Init!$V:$AA,4,FALSE),IF(A142=10298,1,0))","v":1},{"$f":"VLOOKUP($A142, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A142,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A142=10298,SUMPRODUCT(N$8:N141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A142=10298,SUMPRODUCT(O$8:O141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"+VLOOKUP($A142,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":218482.31100000002},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($E142=0,IF($C142=0, MAX(EN142 - ($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E142=0,IF($C142=0, MAX(EO142 - ($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":0},{"$f":"SUM(S142:AP142)+(F142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":0},{"$f":"SUM(AQ142:BN142)+(G142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL142","v":0},{"$f":"($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM142","v":0},0,0,0,0,0,0,0,0]

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

{"sheet":"StagingPRDM","index":28,"n_rows":139,"n_cols":252,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Staging Table for Diurnal Energy Rates",null,null,null,"Tier 1 Peak (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTSL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aHLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aLLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aMonthly Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Demand Quantity from Regional Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate Demand BD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","SQ Check","TTSL check"]
[null,null,null,null,null,"Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AD5:AD139)","v":4945.570326923078},{"$f":"+SUM(AE5:AE139)","v":7741.8834000000006},6390.5956000000015,9779.1754230769202,8498.0501000000004,7832.9500499999976,6559.3462615384606,5555.2475192307675,6351.6360499999955,6841.1426923076951,6755.8141259259264,5901.0507208333329,6337.2972537037031,7685.0758999999998,9102.1284499999947,9422.0669230769163,8616.6984708333348,7907.7626499999997,6612.0389615384611,5629.9774692307683,6434.4540999999981,6916.3244423076912,6860.5827807692322,6011.368300000001,{"$f":"+SUM(BB5:BB139)","v":6602.3913245040558},{"$f":"+SUM(BC5:BC139)","v":7700.9416006399033},9123.3115946135531,9167.097181854806,8438.9675162708681,7838.9461579435965,6719.5714971678508,6218.3326190495163,6270.3813529395302,7045.3425113201347,6918.323336506488,6702.8298510285049,6562.1088308363096,7764.2712636022716,9186.231937510056,9192.5385764927123,8590.2879784708475,7852.9713668339245,6769.4168404050361,6224.931376262527,6274.7578532402022,7077.3923752867568,7059.5846357379587,6587.2819197220706,5121.3815512587134,6318.5797907084407,7321.0732752427539,7696.0388712326994,7210.2093915399782,6478.1973173894175,5585.0426471387909,4977.2965773195501,4745.916787265156,5523.9813514077759,5465.218381237617,5075.9605658022283,5279.7012986944974,6362.2005351257185,7386.0104650047106,7674.5310767437149,7299.1023060234174,6491.8982819450821,5589.4787661635019,4947.4791537409146,4758.6728294332243,5511.3669946314458,5370.3706003282769,5154.9425671251538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ModelMode=\"Actuals\",TRANSPOSE('Actuals Rates'!$I$6:$I$29),TRANSPOSE('Forecast Rates'!$I$6:$I$29))","v":10.37},8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,10.37,8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(IO5:IO139)/0.37-'Status Quo'!Q1","v":0}]
[null,"BESID","Customer","JOE","Slice/Block or Block",{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01",{"$f":"+BS4","v":"2025-03-01"},"2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+DV4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+ET4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01",{"$f":"+GQ4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Tier 1 CSP - aHLH - CDQ","Tier 1 CSP - aMW","Tier 1 CSP - aHLH","37% RR over TTSL","Tier 1 CSP - aMW"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB5)))","v":0.85764999999999991},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC5)))","v":1.0064},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD5)))","v":1.1577},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE5)))","v":1.2843499999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF5)))","v":1.0608},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG5)))","v":1.0582500000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH5)))","v":0.92820000000000003},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI5)))","v":0.73270000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ5)))","v":0.65959999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK5)))","v":0.57374999999999998},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL5)))","v":0.60094999999999998},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM5)))","v":0.69274999999999998},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN5)))","v":0.87039999999999995},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO5)))","v":1.01745},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP5)))","v":1.1670499999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ5)))","v":1.292},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR5)))","v":1.1933999999999998},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS5)))","v":1.0625},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT5)))","v":0.93160000000000009},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU5)))","v":0.73439999999999994},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV5)))","v":0.65959999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW5)))","v":0.57374999999999998},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX5)))","v":0.60094999999999998},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY5)))","v":0.69274999999999998},{"$f":"IF($E5=1,F5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.379},{"$f":"IF($E5=1,G5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E5=1,H5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55100000000000005},{"$f":"IF($E5=1,I5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.90500000000000003},{"$f":"IF($E5=1,J5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.123},{"$f":"IF($E5=1,K5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.1299999999999999},{"$f":"IF($E5=1,L5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80400000000000005},{"$f":"IF($E5=1,M5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59599999999999997},{"$f":"IF($E5=1,N5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,O5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,P5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,Q5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"IF($E5=1,R5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73899999999999999},{"$f":"IF($E5=1,S5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.024},{"$f":"IF($E5=1,T5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.121},{"$f":"IF($E5=1,U5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.403},{"$f":"IF($E5=1,V5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2629999999999999},{"$f":"IF($E5=1,W5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.135},{"$f":"IF($E5=1,X5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80700000000000005},{"$f":"IF($E5=1,Y5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59799999999999998},{"$f":"IF($E5=1,Z5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,AA5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,AB5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,AC5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.68736057692307695},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80531999999999992},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.98503249999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0287211538461538},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.87703999999999993},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80538701923076927},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73039663461538473},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53464182692307693},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4960532407407407},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51157812499999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.70091666666666663},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.81427499999999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.99246750000000006},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0349014423076923},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95174999999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80899759615384614},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73289182692307686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53587499999999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49431730769230769},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51410750000000005},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63864329268292686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73753271028037382},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.90356395348837215},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94278963414634154},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82378040540540542},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7844128440366972},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.69937828947368419},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48877743902439019},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40709294871794871},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45940773809523805},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.64016666666666666},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74573520249221181},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91038372093023268},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94845426829268298},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.89625694444444448},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.78792966360856276},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7017697368421052},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48990548780487803},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41363414634146339},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45363749999999997},{"$f":"IF($D5=1,\"\",(BB5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66588306451612911},{"$f":"IF($D5=1,\"\",(BC5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.77514008321775307},{"$f":"IF($D5=1,\"\",(BD5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.94736424731182789},{"$f":"IF($D5=1,\"\",(BE5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99083736559139779},{"$f":"IF($D5=1,\"\",(BF5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.85438936781609187},{"$f":"IF($D5=1,\"\",(BG5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7961561238223418},{"$f":"IF($D5=1,\"\",(BH5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.71730000000000005},{"$f":"IF($D5=1,\"\",(BI5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51442204301075267},{"$f":"IF($D5=1,\"\",(BJ5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BK5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BL5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BM5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF($D5=1,\"\",(BN5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.67544086021505378},{"$f":"IF($D5=1,\"\",(BO5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.78376005547850214},{"$f":"IF($D5=1,\"\",(BP5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.95451478494623665},{"$f":"IF($D5=1,\"\",(BQ5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99679032258064526},{"$f":"IF($D5=1,\"\",(BR5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.92796726190476198},{"$f":"IF($D5=1,\"\",(BS5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.79972543741588165},{"$f":"IF($D5=1,\"\",(BT5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7197513888888889},{"$f":"IF($D5=1,\"\",(BU5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51560887096774188},{"$f":"IF($D5=1,\"\",(BV5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BW5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BX5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BY5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF($D5=1,\"\",MAX(F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5,0))","v":1.8939423076922979E-2},{"$f":"IF($D5=1,\"\",MAX(G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5,0))","v":2.3480000000000056E-2},{"$f":"IF($D5=1,\"\",MAX(H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5,0))","v":0},{"$f":"IF($D5=1,\"\",MAX(I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5,0))","v":2.897884615384605E-2},{"$f":"IF($D5=1,\"\",MAX(J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5,0))","v":0},{"$f":"IF($D5=1,\"\",MAX(K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5,0))","v":6.6112980769230778E-2},{"$f":"IF($D5=1,\"\",MAX(L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5,0))","v":3.4003365384615236E-2},{"$f":"IF($D5=1,\"\",MAX(M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5,0))","v":6.8758173076923002E-2},{"$f":"IF($D5=1,\"\",MAX(N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5,0))","v":1.8482499999999957E-2},{"$f":"IF($D5=1,\"\",MAX(O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5,0))","v":0},{"$f":"IF($D5=1,\"\",MAX(P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5,0))","v":0},{"$f":"IF($D5=1,\"\",MAX(Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5,0))","v":5.8921875000000012E-2},{"$f":"IF($D5=1,\"\",MAX(R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5,0))","v":1.5883333333333249E-2},{"$f":"IF($D5=1,\"\",MAX(S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5,0))","v":2.3624999999999896E-2},{"$f":"IF($D5=1,\"\",MAX(T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5,0))","v":0},{"$f":"IF($D5=1,\"\",MAX(U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5,0))","v":2.9098557692307736E-2},{"$f":"IF($D5=1,\"\",MAX(V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5,0))","v":3.10499999999998E-2},{"$f":"IF($D5=1,\"\",MAX(W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5,0))","v":6.6002403846153856E-2},{"$f":"IF($D5=1,\"\",MAX(X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5,0))","v":3.4308173076923243E-2},{"$f":"IF($D5=1,\"\",MAX(Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5,0))","v":6.8924999999999903E-2},{"$f":"IF($D5=1,\"\",MAX(Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5,0))","v":1.8482499999999957E-2},{"$f":"IF($D5=1,\"\",MAX(AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5,0))","v":0},{"$f":"IF($D5=1,\"\",MAX(AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5,0))","v":5.8269230769231184E-4},{"$f":"IF($D5=1,\"\",MAX(AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5,0))","v":5.6392499999999957E-2},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5-DV5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5-DW5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5-DX5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5-DY5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5-DZ5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5-EA5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5-EB5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5-EC5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5-ED5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5-EE5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5-EF5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5-EG5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5-EH5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5-EI5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5-EJ5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5-EK5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5-EL5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5-EM5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5-EN5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5-EO5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5-EP5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5-EQ5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5-ER5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5-ES5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5))","v":4.0416935483870819E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5))","v":5.3659916782246908E-2},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5))","v":6.0357526881720247E-3},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5))","v":6.6862634408602073E-2},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5))","v":1.9210632183908061E-2},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5))","v":7.5343876177658253E-2},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5))","v":4.709999999999992E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5))","v":8.8977956989247264E-2},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5))","v":3.9074999999999971E-2},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5))","v":1.6499999999999959E-2},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5))","v":3.6152688172043035E-2},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5))","v":8.3268055555555553E-2},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5))","v":4.1359139784946097E-2},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5))","v":5.4139944521497729E-2},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5))","v":6.5852150537631937E-3},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5))","v":6.7209677419354796E-2},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5))","v":5.483273809523781E-2},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5))","v":7.5274562584118354E-2},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5))","v":4.7448611111111205E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5))","v":8.919112903225801E-2},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5))","v":3.9074999999999971E-2},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5))","v":1.6499999999999959E-2},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5))","v":3.6152688172043035E-2},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5))","v":8.3268055555555553E-2},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5-DV5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5-DW5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5-DX5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5-DY5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5-DZ5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5-EA5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5-EB5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5-EC5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5-ED5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5-EE5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5-EF5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5-EG5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5-EH5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5-EI5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5-EJ5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5-EK5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5-EL5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5-EM5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5-EN5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5-EO5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5-EP5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5-EQ5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5-ER5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5-ES5))","v":0},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR5:$GO5)*1000/2","v":0},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP5:$HM5)*1000/2","v":5221.0265239008477},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET5:$FQ5)*1000/2","v":2609.0708455929457},{"$f":"IF(StagingTRM!$C8=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD5:BA5))/2","v":89187.686735728683},{"$f":"+IM5","v":5221.0265239008477},{"$f":"+IL5-'Status Quo'!K4","v":-12464.473757345084},{"$f":"+IO5-SUM('Demand Revenues'!CC5:CZ5)/2","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB6)))","v":1.2970999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC6)))","v":0.93074999999999997},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD6)))","v":0.98599999999999988},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE6)))","v":1.0404},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF6)))","v":1.0488999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG6)))","v":1.0029999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH6)))","v":1.2834999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI6)))","v":1.6651500000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ6)))","v":2.24315},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK6)))","v":2.4547999999999996},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL6)))","v":2.4683999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM6)))","v":1.8827499999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN6)))","v":1.2970999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO6)))","v":0.93074999999999997},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP6)))","v":0.98599999999999988},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ6)))","v":1.0404},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR6)))","v":1.0488999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS6)))","v":1.0029999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT6)))","v":1.2834999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU6)))","v":1.6651500000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV6)))","v":2.24315},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW6)))","v":2.4547999999999996},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX6)))","v":2.4683999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY6)))","v":1.8827499999999999},{"$f":"IF($E6=1,F6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.0000000000000001E-3},{"$f":"IF($E6=1,G6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.4999999999999999E-2},{"$f":"IF($E6=1,H6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2E-2},{"$f":"IF($E6=1,I6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.12},{"$f":"IF($E6=1,J6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8000000000000004E-2},{"$f":"IF($E6=1,K6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2000000000000003E-2},{"$f":"IF($E6=1,L6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.16800000000000001},{"$f":"IF($E6=1,M6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,N6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,O6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,P6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,Q6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"IF($E6=1,R6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.34300000000000003},{"$f":"IF($E6=1,S6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1E-2},{"$f":"IF($E6=1,T6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.29799999999999999},{"$f":"IF($E6=1,U6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69599999999999995},{"$f":"IF($E6=1,V6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.111},{"$f":"IF($E6=1,W6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.09},{"$f":"IF($E6=1,X6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.17399999999999999},{"$f":"IF($E6=1,Y6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,Z6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,AA6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,AB6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,AC6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36907932692307693},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2061375},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1814537037037036},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73703124999999992},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35540972222222222},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20732031250000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2268942307692308},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7075499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38535060975609753},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21264864864864866},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3800352564102565},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91258928571428566},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40511217948717948},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21101736111111113},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3127164634146342},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95821875000000001},{"$f":"IF($D6=1,\"\",(BB6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BC6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BD6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BE6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BF6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2089066091954023},{"$f":"IF($D6=1,\"\",(BG6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BH6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BI6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BJ6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BK6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BL6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BM6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF($D6=1,\"\",(BN6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BO6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BP6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BQ6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BR6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.20890476190476193},{"$f":"IF($D6=1,\"\",(BS6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BT6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BU6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BV6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BW6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BX6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BY6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF($D6=1,\"\",MAX(F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6,0))","v":0.69912067307692283},{"$f":"IF($D6=1,\"\",MAX(G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6,0))","v":0.544265},{"$f":"IF($D6=1,\"\",MAX(H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6,0))","v":0.58446499999999979},{"$f":"IF($D6=1,\"\",MAX(I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6,0))","v":0.61004519230769227},{"$f":"IF($D6=1,\"\",MAX(J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6,0))","v":0.65766249999999993},{"$f":"IF($D6=1,\"\",MAX(K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6,0))","v":0.57355048076923065},{"$f":"IF($D6=1,\"\",MAX(L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6,0))","v":0.67363701923076913},{"$f":"IF($D6=1,\"\",MAX(M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6,0))","v":0.73938413461538477},{"$f":"IF($D6=1,\"\",MAX(N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6,0))","v":0.87495499999999993},{"$f":"IF($D6=1,\"\",MAX(O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6,0))","v":0.74010961538461473},{"$f":"IF($D6=1,\"\",MAX(P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6,0))","v":0.85134629629629632},{"$f":"IF($D6=1,\"\",MAX(Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6,0))","v":0.81346875000000007},{"$f":"IF($D6=1,\"\",MAX(R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6,0))","v":0.71279027777777759},{"$f":"IF($D6=1,\"\",MAX(S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6,0))","v":0.544265},{"$f":"IF($D6=1,\"\",MAX(T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6,0))","v":0.58446499999999979},{"$f":"IF($D6=1,\"\",MAX(U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6,0))","v":0.61004519230769227},{"$f":"IF($D6=1,\"\",MAX(V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6,0))","v":0.65647968749999985},{"$f":"IF($D6=1,\"\",MAX(W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6,0))","v":0.57355048076923065},{"$f":"IF($D6=1,\"\",MAX(X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6,0))","v":0.67363701923076913},{"$f":"IF($D6=1,\"\",MAX(Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6,0))","v":0.73938413461538477},{"$f":"IF($D6=1,\"\",MAX(Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6,0))","v":0.87495499999999993},{"$f":"IF($D6=1,\"\",MAX(AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6,0))","v":0.74010961538461473},{"$f":"IF($D6=1,\"\",MAX(AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6,0))","v":0.80590576923076918},{"$f":"IF($D6=1,\"\",MAX(AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6,0))","v":0.84295000000000009},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6-DV6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6-DX6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6-DY6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6-DZ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6-EA6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6-EB6))","v":5.6637019230769137E-2},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6-EC6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6-ED6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6-EE6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6-EF6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6-EG6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6-EH6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6-EJ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6-EK6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6-EL6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6-EM6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6-EN6))","v":5.6637019230769137E-2},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6-EO6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6-EP6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6-EQ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6-ER6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6-ES6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6))","v":0.69194731182795677},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6))","v":0.55306171983356445},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6))","v":0.59502956989247302},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6))","v":0.63380134408602151},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6))","v":0.65489339080459763},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6))","v":0.6010538358008074},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6))","v":0.69441805555555547},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6))","v":0.68495456989247328},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6))","v":0.8377902777777777},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6))","v":0.66099112903225743},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6))","v":0.76807016129032246},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6))","v":0.73154166666666665},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6))","v":0.69194731182795677},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6))","v":0.55306171983356445},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6))","v":0.59502956989247302},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6))","v":0.63380134408602151},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6))","v":0.65489523809523797},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6))","v":0.6010538358008074},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6))","v":0.69441805555555547},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6))","v":0.68495456989247328},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6))","v":0.8377902777777777},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6))","v":0.66099112903225743},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6))","v":0.76807016129032246},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6))","v":0.73154166666666665},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6-DV6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6-DX6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6-DY6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6-DZ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6-EA6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6-EB6))","v":7.7418055555555476E-2},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6-EC6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6-ED6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6-EE6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6-EF6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6-EG6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6-EH6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6-EJ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6-EK6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6-EL6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6-EM6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6-EN6))","v":7.7418055555555476E-2},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6-EO6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6-EP6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6-EQ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6-ER6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6-ES6))","v":0},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR6:$GO6)*1000/2","v":250.90199519230728},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP6:$HM6)*1000/2","v":76870.869478817476},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET6:$FQ6)*1000/2","v":79750.84194411058},{"$f":"IF(StagingTRM!$C9=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD6:BA6))/2","v":34990.619870490496},{"$f":"+IM6","v":76870.869478817476},{"$f":"+IL6-'Status Quo'!K5","v":-29727.100848918275},{"$f":"+IO6-SUM('Demand Revenues'!CC6:CZ6)/2","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB7)))","v":191.79500769230768},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC7)))","v":210.14169999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD7)))","v":252.19674999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE7)))","v":262.11206153846155},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF7)))","v":219.46164999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG7)))","v":205.08888846153843},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH7)))","v":226.31264999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI7)))","v":258.95690769230771},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ7)))","v":337.19464999999997},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK7)))","v":356.06429230769237},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL7)))","v":342.91964444444449},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM7)))","v":214.07763333333332},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN7)))","v":191.40568703703701},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO7)))","v":209.79729999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP7)))","v":251.95775},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ7)))","v":261.89601153846155},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR7)))","v":219.14030416666665},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS7)))","v":204.73173846153844},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT7)))","v":226.00819999999996},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU7)))","v":258.73490769230773},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV7)))","v":337.16475000000003},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW7)))","v":356.07944230769232},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX7)))","v":342.90106153846153},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY7)))","v":213.73965000000001},{"$f":"IF($E7=1,F7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":192.25699999999998},{"$f":"IF($E7=1,G7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":257.01100000000002},{"$f":"IF($E7=1,H7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":204.04599999999999},{"$f":"IF($E7=1,I7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":382.09700000000004},{"$f":"IF($E7=1,J7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":207.03399999999999},{"$f":"IF($E7=1,K7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":190.68899999999999},{"$f":"IF($E7=1,L7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":216.78799999999998},{"$f":"IF($E7=1,M7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":210.67499999999998},{"$f":"IF($E7=1,N7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":345.83100000000002},{"$f":"IF($E7=1,O7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":370.05799999999999},{"$f":"IF($E7=1,P7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":352.66200000000003},{"$f":"IF($E7=1,Q7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":224.51},{"$f":"IF($E7=1,R7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":189.57499999999999},{"$f":"IF($E7=1,S7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":189.03299999999999},{"$f":"IF($E7=1,T7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":230.95399999999998},{"$f":"IF($E7=1,U7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":257.51000000000005},{"$f":"IF($E7=1,V7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.19599999999997},{"$f":"IF($E7=1,W7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":189.89899999999997},{"$f":"IF($E7=1,X7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":216.05099999999999},{"$f":"IF($E7=1,Y7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":209.74999999999997},{"$f":"IF($E7=1,Z7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":344.93700000000001},{"$f":"IF($E7=1,AA7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":369.23200000000003},{"$f":"IF($E7=1,AB7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":352.17100000000005},{"$f":"IF($E7=1,AC7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":223.89099999999999},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.35424759615384},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.4374225},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":226.5853525},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":211.97485096153846},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86675749999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.28496634615385},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.26522836538464},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.03744711538459},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":285.28742249999999},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.68393028846157},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":272.70816666666667},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":194.60323177083333},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.38715277777777},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.00191749999999},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":225.44977},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":211.04847355769229},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":179.28913020833338},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.86944230769228},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.93254326923076},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":218.67583894230768},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":284.93730749999997},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.32953605769228},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":282.93671394230768},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.13908499999997},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":133.6543780487805},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.73842679127725},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.89801162790698},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":194.37419817073172},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.34429054054053},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.33508256880734},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.77429934210528},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.65661585365854},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":226.04556562500002},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.1126463414634},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":228.28947435897433},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.2378005952381},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.37078846153844},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.25791277258566},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.81144476744186},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":193.45533231707319},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":160.87977430555554},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.84767584097861},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.35960197368422},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.23325},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":225.59694374999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":269.68889939024393},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":216.37213414634147},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.037615625},{"$f":"IF($D7=1,\"\",(BB7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.97043413978494},{"$f":"IF($D7=1,\"\",(BC7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.66713453536752},{"$f":"IF($D7=1,\"\",(BD7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":209.16002284946237},{"$f":"IF($D7=1,\"\",(BE7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":204.21542338709676},{"$f":"IF($D7=1,\"\",(BF7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.26524856321836},{"$f":"IF($D7=1,\"\",(BG7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":161.66368506056529},{"$f":"IF($D7=1,\"\",(BH7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":162.81350277777779},{"$f":"IF($D7=1,\"\",(BI7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":206.08460752688171},{"$f":"IF($D7=1,\"\",(BJ7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":258.9577083333333},{"$f":"IF($D7=1,\"\",(BK7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":296.15250403225804},{"$f":"IF($D7=1,\"\",(BL7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":254.08097311827959},{"$f":"IF($D7=1,\"\",(BM7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":170.16603055555555},{"$f":"IF($D7=1,\"\",(BN7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.63835483870966},{"$f":"IF($D7=1,\"\",(BO7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.21159084604713},{"$f":"IF($D7=1,\"\",(BP7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":208.04710349462363},{"$f":"IF($D7=1,\"\",(BQ7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":203.29235752688172},{"$f":"IF($D7=1,\"\",(BR7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":171.39940625000003},{"$f":"IF($D7=1,\"\",(BS7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":161.21652489905787},{"$f":"IF($D7=1,\"\",(BT7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":162.44619027777779},{"$f":"IF($D7=1,\"\",(BU7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":205.69577284946237},{"$f":"IF($D7=1,\"\",(BV7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":258.56381249999998},{"$f":"IF($D7=1,\"\",(BW7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":295.76753494623654},{"$f":"IF($D7=1,\"\",(BX7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":253.59103897849462},{"$f":"IF($D7=1,\"\",(BY7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":169.64954305555554},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF($D7=1,\"\",MAX(F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7,0))","v":2.7614774999999838},{"$f":"IF($D7=1,\"\",MAX(H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7,0))","v":2.9860605769230801},{"$f":"IF($D7=1,\"\",MAX(J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7,0))","v":7.0025425000000041},{"$f":"IF($D7=1,\"\",MAX(K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7,0))","v":10.223571634615325},{"$f":"IF($D7=1,\"\",MAX(M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7,0))","v":8.8221777777778243},{"$f":"IF($D7=1,\"\",MAX(Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7,0))","v":2.7661824999999851},{"$f":"IF($D7=1,\"\",MAX(T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7,0))","v":3.5873379807692629},{"$f":"IF($D7=1,\"\",MAX(V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7,0))","v":0.16837395833326241},{"$f":"IF($D7=1,\"\",MAX(W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7,0))","v":10.158356730769185},{"$f":"IF($D7=1,\"\",MAX(Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7,0))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7-DV7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7-DW7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7-DX7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7-DY7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7-DZ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7-EA7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7-EB7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7-EC7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7-ED7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7-EE7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7-EF7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7-EG7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7-EH7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7-EI7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7-EJ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7-EK7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7-EL7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7-EM7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7-EN7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7-EO7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7-EP7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7-EQ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7-ER7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7-ES7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7))","v":0.13152355252273651},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7))","v":11.531765464632457},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7))","v":10.745488151364782},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7))","v":13.604051436781617},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7))","v":6.38405340097313},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7))","v":22.675297222222184},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7))","v":6.1396501654259907},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7))","v":17.707591666666644},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7))","v":27.449371326164908},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7))","v":5.2891527777777583},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7))","v":11.556509153952845},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7))","v":11.343454011579837},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7))","v":8.0580979166666111},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7))","v":6.3899135624805581},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7))","v":22.64470972222216},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7))","v":6.1984848428453461},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7))","v":17.929687500000057},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7))","v":27.776872559966876},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7))","v":5.3797569444444662},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7-DV7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7-DW7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7-DX7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7-DY7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7-DZ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7-EA7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7-EB7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7-EC7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7-ED7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7-EE7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7-EF7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7-EG7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7-EH7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7-EI7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7-EJ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7-EK7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7-EL7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7-EM7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7-EN7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7-EO7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7-EP7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7-EQ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7-ER7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7-ES7))","v":0},0,1079477.8460276781,212694.68379014407,{"$f":"IF(StagingTRM!$C10=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD7:BA7))/2","v":29069692.225288093},1079477.8460276781,{"$f":"+IL7-'Status Quo'!K6","v":-3377835.3582954393},{"$f":"+IO7-SUM('Demand Revenues'!CC7:CZ7)/2","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB8)))","v":57.77089999999999},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC8)))","v":59.425000000000004},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD8)))","v":78.657949999999985},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE8)))","v":74.541399999999996},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF8)))","v":62.445050000000002},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG8)))","v":59.137699999999995},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH8)))","v":57.525250000000007},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI8)))","v":71.682849999999988},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ8)))","v":85.402699999999996},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK8)))","v":93.627299999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL8)))","v":91.322099999999992},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM8)))","v":71.988849999999985},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN8)))","v":57.557899999999989},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO8)))","v":59.212000000000003},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP8)))","v":78.444949999999992},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ8)))","v":74.328400000000002},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR8)))","v":62.232050000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS8)))","v":58.924699999999994},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT8)))","v":57.312250000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU8)))","v":71.469849999999994},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV8)))","v":85.189700000000002},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW8)))","v":93.414299999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX8)))","v":91.109099999999998},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY8)))","v":71.775849999999991},{"$f":"IF($E8=1,F8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":64.35799999999999},{"$f":"IF($E8=1,G8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.667999999999992},{"$f":"IF($E8=1,H8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":69.605999999999995},{"$f":"IF($E8=1,I8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":126.134},{"$f":"IF($E8=1,J8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.521000000000001},{"$f":"IF($E8=1,K8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.466000000000001},{"$f":"IF($E8=1,L8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.925000000000004},{"$f":"IF($E8=1,M8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.822999999999993},{"$f":"IF($E8=1,N8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.381},{"$f":"IF($E8=1,O8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":101.18199999999999},{"$f":"IF($E8=1,P8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.341999999999999},{"$f":"IF($E8=1,Q8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":83.191999999999993},{"$f":"IF($E8=1,R8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":62.513000000000005},{"$f":"IF($E8=1,S8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.542999999999999},{"$f":"IF($E8=1,T8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":85.588999999999999},{"$f":"IF($E8=1,U8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.213999999999999},{"$f":"IF($E8=1,V8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.158000000000001},{"$f":"IF($E8=1,W8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.102999999999994},{"$f":"IF($E8=1,X8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.561999999999998},{"$f":"IF($E8=1,Y8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.460999999999999},{"$f":"IF($E8=1,Z8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.018000000000001},{"$f":"IF($E8=1,AA8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.819},{"$f":"IF($E8=1,AB8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.978999999999999},{"$f":"IF($E8=1,AC8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":82.828999999999994},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.030149038461545},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.948284999999998},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.929262500000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.443788461538468},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.220429999999993},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.772288461538466},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.46349759615385},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.372836538461542},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.977177499999996},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.849704326923074},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.437467592592597},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.027942708333327},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.651671296296293},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.910310000000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.625945000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.962745192307693},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.13822135416666},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.579838942307688},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.337533653846158},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.252408653846153},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.873699999999999},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.700932692307703},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.508399038461533},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.977995000000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.31254573170731},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.141788161993766},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.122886627906979},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.193167682926827},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.695719594594593},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.89719571865443},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.75184539473684},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.357085365853656},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.505825000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.801987804878053},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.510256410256417},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.097812500000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.046737179487181},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.095130841121495},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.82866860465117},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.721536585365854},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.879031249999997},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.702489296636088},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.61980921052632},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.228481707317073},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.381021875000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.646722560975604},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.815204268292682},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.987650000000009},{"$f":"IF($D8=1,\"\",(BB8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.746044354838709},{"$f":"IF($D8=1,\"\",(BC8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.698790568654637},{"$f":"IF($D8=1,\"\",(BD8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.782228494623659},{"$f":"IF($D8=1,\"\",(BE8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.451579301075277},{"$f":"IF($D8=1,\"\",(BF8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.99727729885057},{"$f":"IF($D8=1,\"\",(BG8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.186615074024225},{"$f":"IF($D8=1,\"\",(BH8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.896355555555559},{"$f":"IF($D8=1,\"\",(BI8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.720731182795703},{"$f":"IF($D8=1,\"\",(BJ8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.656576388888894},{"$f":"IF($D8=1,\"\",(BK8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.860926075268807},{"$f":"IF($D8=1,\"\",(BL8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.435733870967738},{"$f":"IF($D8=1,\"\",(BM8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.460548611111115},{"$f":"IF($D8=1,\"\",(BN8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.720569892473115},{"$f":"IF($D8=1,\"\",(BO8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.656950069348127},{"$f":"IF($D8=1,\"\",(BP8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.483118279569894},{"$f":"IF($D8=1,\"\",(BQ8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.974685483870964},{"$f":"IF($D8=1,\"\",(BR8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.598568452380945},{"$f":"IF($D8=1,\"\",(BS8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.993172274562582},{"$f":"IF($D8=1,\"\",(BT8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.767827777777782},{"$f":"IF($D8=1,\"\",(BU8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.596698924731186},{"$f":"IF($D8=1,\"\",(BV8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.543620833333335},{"$f":"IF($D8=1,\"\",(BW8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.709291666666672},{"$f":"IF($D8=1,\"\",(BX8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.267313172043004},{"$f":"IF($D8=1,\"\",(BY8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.315619444444451},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF($D8=1,\"\",MAX(F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8,0))","v":1.0246374999999759},{"$f":"IF($D8=1,\"\",MAX(I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8,0))","v":1.1200115384615259},{"$f":"IF($D8=1,\"\",MAX(J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8,0))","v":3.3816700000000068},{"$f":"IF($D8=1,\"\",MAX(K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8,0))","v":1.1149549999999877},{"$f":"IF($D8=1,\"\",MAX(U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8,0))","v":1.3880548076923063},{"$f":"IF($D8=1,\"\",MAX(V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8,0))","v":1.250878645833339},{"$f":"IF($D8=1,\"\",MAX(W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8,0))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8-DV8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8-DW8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8-DX8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8-DY8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8-DZ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8-EA8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8-EB8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8-EC8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8-ED8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8-EE8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8-EF8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8-EG8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8-EH8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8-EI8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8-EJ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8-EK8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8-EL8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8-EM8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8-EN8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8-EO8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8-EP8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8-EQ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8-ER8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8-ES8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8))","v":4.1716715053763238},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8))","v":2.1122206989247161},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8))","v":3.6048227011494305},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8))","v":1.6917849259757674},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8))","v":4.2577817204300956},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8))","v":2.3761145161290358},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8))","v":1.7905315476190538},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8))","v":1.6722277254374092},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8-DV8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8-DW8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8-DX8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8-DY8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8-DZ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8-EA8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8-EB8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8-EC8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8-ED8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8-EE8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8-EF8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8-EG8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8-EH8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8-EI8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8-EJ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8-EK8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8-EL8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8-EM8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8-EN8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8-EO8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8-EP8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8-EQ8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8-ER8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8-ES8))","v":0},0,123064.4653837693,53235.169733132767,{"$f":"IF(StagingTRM!$C11=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD8:BA8))/2","v":9022034.1361166928},123064.4653837693,{"$f":"+IL8-'Status Quo'!K7","v":-951474.23871330533},{"$f":"+IO8-SUM('Demand Revenues'!CC8:CZ8)/2","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB9)))","v":62.750249999999987},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC9)))","v":39.710149999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD9)))","v":47.216499999999996},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE9)))","v":44.212600000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF9)))","v":41.394849999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG9)))","v":39.875050000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH9)))","v":72.079850000000008},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI9)))","v":103.08189999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ9)))","v":114.76515000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK9)))","v":112.37920000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL9)))","v":105.91069999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM9)))","v":87.911950000000004},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN9)))","v":63.000999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO9)))","v":39.960900000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP9)))","v":47.46725},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ9)))","v":44.463349999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR9)))","v":41.646450000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS9)))","v":40.125800000000005},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT9)))","v":72.33059999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU9)))","v":103.33265},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV9)))","v":115.0159},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW9)))","v":112.62994999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX9)))","v":106.16145},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY9)))","v":88.162699999999987},{"$f":"IF($E9=1,F9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.988999999999997},{"$f":"IF($E9=1,G9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.057000000000002},{"$f":"IF($E9=1,H9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.527999999999999},{"$f":"IF($E9=1,I9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.109999999999992},{"$f":"IF($E9=1,J9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.659999999999997},{"$f":"IF($E9=1,K9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.073},{"$f":"IF($E9=1,L9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.303999999999995},{"$f":"IF($E9=1,M9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.388000000000005},{"$f":"IF($E9=1,N9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":122.95800000000001},{"$f":"IF($E9=1,O9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.062},{"$f":"IF($E9=1,P9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.02000000000001},{"$f":"IF($E9=1,Q9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.911000000000001},{"$f":"IF($E9=1,R9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.645000000000003},{"$f":"IF($E9=1,S9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.521000000000001},{"$f":"IF($E9=1,T9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.314},{"$f":"IF($E9=1,U9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.312000000000005},{"$f":"IF($E9=1,V9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.901000000000003},{"$f":"IF($E9=1,W9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.268000000000001},{"$f":"IF($E9=1,X9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.491000000000007},{"$f":"IF($E9=1,Y9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.620999999999995},{"$f":"IF($E9=1,Z9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.27899999999998},{"$f":"IF($E9=1,AA9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.402},{"$f":"IF($E9=1,AB9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.33999999999999},{"$f":"IF($E9=1,AC9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.224999999999994},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.774177884615384},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.055765000000001},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.580202500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.423432692307692},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.838507500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.055668269230768},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.960781250000004},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.956185096153845},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.048655},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.09531730769231},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.404446759259258},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.519617187500003},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.504249999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.9618325},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.485920000000007},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.316956730769235},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.470510416666663},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.962122596153847},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.867995192307703},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.846540865384611},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.96413249999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.98608413461537},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.30953365384615},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.978194999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.837926829268291},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.807093457943925},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.870348837209299},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.440442073170729},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.479084459459465},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.623883792048929},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.563299342105267},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.005701219512204},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.87737812499999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.62508536585365},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.892426282051289},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.605333333333334},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.298314102564099},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.686710280373831},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.729999999999997},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.313310975609753},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.51659027777778},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.48122018348624},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.440963815789473},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.882600609756096},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.746165625},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.50143902439025},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.995131097560972},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.199556250000001},{"$f":"IF($D9=1,\"\",(BB9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.275400537634411},{"$f":"IF($D9=1,\"\",(BC9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.609407766990294},{"$f":"IF($D9=1,\"\",(BD9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.477797043010753},{"$f":"IF($D9=1,\"\",(BE9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.108350806451611},{"$f":"IF($D9=1,\"\",(BF9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.835074712643681},{"$f":"IF($D9=1,\"\",(BG9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.66509825033647},{"$f":"IF($D9=1,\"\",(BH9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.104066666666668},{"$f":"IF($D9=1,\"\",(BI9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.214573924731184},{"$f":"IF($D9=1,\"\",(BJ9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.41697638888888},{"$f":"IF($D9=1,\"\",(BK9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.68370967741934},{"$f":"IF($D9=1,\"\",(BL9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.673599462365587},{"$f":"IF($D9=1,\"\",(BM9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.959618055555566},{"$f":"IF($D9=1,\"\",(BN9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.159825268817201},{"$f":"IF($D9=1,\"\",(BO9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.503699029126217},{"$f":"IF($D9=1,\"\",(BP9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.362215053763443},{"$f":"IF($D9=1,\"\",(BQ9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.992768817204308},{"$f":"IF($D9=1,\"\",(BR9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.204544642857137},{"$f":"IF($D9=1,\"\",(BS9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.549935397039029},{"$f":"IF($D9=1,\"\",(BT9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.998804166666673},{"$f":"IF($D9=1,\"\",(BU9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.098997311827944},{"$f":"IF($D9=1,\"\",(BV9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.31170277777778},{"$f":"IF($D9=1,\"\",(BW9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.56812231182795},{"$f":"IF($D9=1,\"\",(BX9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.558022849462361},{"$f":"IF($D9=1,\"\",(BY9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.854355555555557},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF($D9=1,\"\",MAX(F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9,0))","v":1.6184317307692346},{"$f":"IF($D9=1,\"\",MAX(L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9,0))","v":15.234918749999999},{"$f":"IF($D9=1,\"\",MAX(M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9,0))","v":1.1397499999999994},{"$f":"IF($D9=1,\"\",MAX(S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9,0))","v":1.8434774038461583},{"$f":"IF($D9=1,\"\",MAX(X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9,0))","v":15.459204807692288},{"$f":"IF($D9=1,\"\",MAX(Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9,0))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9-DV9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9-DW9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9-DX9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9-DY9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9-DZ9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9-EA9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9-EB9))","v":8.9918749999998937E-2},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9-EC9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9-ED9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9-EE9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9-EF9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9-EG9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9-EH9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9-EI9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9-EJ9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9-EK9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9-EL9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9-EM9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9-EN9))","v":0.31420480769228831},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9-EO9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9-EP9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9-EQ9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9-ER9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9-ES9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9))","v":2.2370994623655776},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9))","v":4.0090017496635326},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9))","v":17.091633333333334},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9))","v":0.51222607526881347},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9))","v":2.4841747311827973},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9))","v":4.2556646029609766},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9))","v":17.328395833333317},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9))","v":0.75930268817205615},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9-DV9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9-DW9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9-DX9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9-DY9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9-DZ9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9-EA9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9-EB9))","v":1.9466333333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9-EC9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9-ED9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9-EE9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9-EF9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9-EG9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9-EH9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9-EI9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9-EJ9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9-EK9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9-EL9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9-EM9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9-EN9))","v":2.1833958333333179},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9-EO9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9-EP9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9-EQ9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9-ER9))","v":0},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9-ES9))","v":0},895.13368028841626,134719.81940901006,87086.96123317306,{"$f":"IF(StagingTRM!$C12=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD9:BA9))/2","v":7993422.7237304104},134719.81940901006,{"$f":"+IL9-'Status Quo'!K8","v":-1318309.330192775},{"$f":"+IO9-SUM('Demand Revenues'!CC9:CZ9)/2","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB10)))","v":21.540700000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC10)))","v":23.872250000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD10)))","v":26.883800000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE10)))","v":26.854049999999997},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF10)))","v":26.020200000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG10)))","v":25.8706},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH10)))","v":23.905400000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI10)))","v":21.211749999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ10)))","v":19.713200000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK10)))","v":19.498999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL10)))","v":19.956299999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM10)))","v":19.546600000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN10)))","v":21.5457},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO10)))","v":23.87725},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP10)))","v":26.8888},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ10)))","v":26.859049999999996},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR10)))","v":26.025200000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS10)))","v":25.875599999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT10)))","v":23.910400000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU10)))","v":21.216749999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV10)))","v":19.7182},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW10)))","v":19.503999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX10)))","v":19.961299999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY10)))","v":19.551600000000001},{"$f":"IF($E10=1,F10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.277000000000001},{"$f":"IF($E10=1,G10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.472999999999999},{"$f":"IF($E10=1,H10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.218},{"$f":"IF($E10=1,I10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.439},{"$f":"IF($E10=1,J10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.027000000000005},{"$f":"IF($E10=1,K10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.798999999999999},{"$f":"IF($E10=1,L10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.988},{"$f":"IF($E10=1,M10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.797000000000001},{"$f":"IF($E10=1,N10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.632000000000001},{"$f":"IF($E10=1,O10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.091000000000001},{"$f":"IF($E10=1,P10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.834},{"$f":"IF($E10=1,Q10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.789000000000001},{"$f":"IF($E10=1,R10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.306999999999999},{"$f":"IF($E10=1,S10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.591999999999999},{"$f":"IF($E10=1,T10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.941000000000003},{"$f":"IF($E10=1,U10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.478999999999999},{"$f":"IF($E10=1,V10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.032000000000004},{"$f":"IF($E10=1,W10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.803999999999998},{"$f":"IF($E10=1,X10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.992999999999999},{"$f":"IF($E10=1,Y10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.802},{"$f":"IF($E10=1,Z10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.637},{"$f":"IF($E10=1,AA10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.096},{"$f":"IF($E10=1,AB10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.838999999999999},{"$f":"IF($E10=1,AC10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.794},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.955079326923077},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.705895000000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.029732500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.463100961538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.814530000000005},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.466814903846153},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.732064903846151},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.940874999999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.010582500000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.688163461538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.696189814814812},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.501304687499999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.691189814814813},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.710895000000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.0347325},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.468100961538461},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.892796874999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.471814903846152},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.73706490384615},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.945874999999997},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.015582500000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693163461538465},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.960177884615383},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.213772500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.30227743902439},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.754806853582554},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.510869186046513},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.189521341463415},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.420662162162159},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.732776758409788},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.307631578947367},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.849612804878051},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.508396874999999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.885576219512195},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.595875000000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.533824404761907},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.338413461538458},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.759806853582552},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.515869186046512},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.194521341463414},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.438663194444445},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.737776758409789},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.312631578947366},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.85461280487805},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.513396875},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.890576219512194},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.569978658536584},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.55611875},{"$f":"IF($D10=1,\"\",(BB10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.022123655913976},{"$f":"IF($D10=1,\"\",(BC10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.056381414701804},{"$f":"IF($D10=1,\"\",(BD10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.015634408602153},{"$f":"IF($D10=1,\"\",(BE10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.256469086021504},{"$f":"IF($D10=1,\"\",(BF10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.095298850574714},{"$f":"IF($D10=1,\"\",(BG10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.503113055181696},{"$f":"IF($D10=1,\"\",(BH10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.019526388888885},{"$f":"IF($D10=1,\"\",(BI10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.255479838709679},{"$f":"IF($D10=1,\"\",(BJ10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.120722222222224},{"$f":"IF($D10=1,\"\",(BK10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.689173387096773},{"$f":"IF($D10=1,\"\",(BL10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.137993279569891},{"$f":"IF($D10=1,\"\",(BM10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.249813888888891},{"$f":"IF($D10=1,\"\",(BN10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.027122311827956},{"$f":"IF($D10=1,\"\",(BO10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.061381414701806},{"$f":"IF($D10=1,\"\",(BP10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.020634408602149},{"$f":"IF($D10=1,\"\",(BQ10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.261469086021506},{"$f":"IF($D10=1,\"\",(BR10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.126739583333329},{"$f":"IF($D10=1,\"\",(BS10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.508113055181695},{"$f":"IF($D10=1,\"\",(BT10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024526388888887},{"$f":"IF($D10=1,\"\",(BU10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.260479838709676},{"$f":"IF($D10=1,\"\",(BV10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.125722222222226},{"$f":"IF($D10=1,\"\",(BW10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.694173387096777},{"$f":"IF($D10=1,\"\",(BX10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.14299327956989},{"$f":"IF($D10=1,\"\",(BY10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.254815277777778},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF($D10=1,\"\",MAX(F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10,0))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10-DV10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10-DW10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10-DX10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10-DY10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10-DZ10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10-EA10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10-EB10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10-EC10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10-ED10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10-EE10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10-EF10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10-EG10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10-EH10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10-EI10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10-EJ10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10-EK10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10-EL10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10-EM10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10-EN10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10-EO10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10-EP10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10-EQ10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10-ER10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10-ES10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10))","v":2.7634408602494887E-4},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10))","v":1.8861185852981954},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10))","v":1.4069655913978458},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10))","v":0.14163091397849215},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10))","v":0.61610114942528682},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10))","v":1.085086944818304},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10))","v":0.9502736111111183},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10))","v":1.4960201612903212},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10))","v":0.13038611111111109},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10))","v":2.7768817204432139E-4},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10))","v":1.8861185852981919},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10))","v":1.4069655913978494},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10))","v":0.14163091397848859},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10))","v":0.58966041666667124},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10))","v":1.0850869448183005},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10))","v":0.95027361111111475},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10))","v":1.4960201612903195},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10))","v":0.13038472222222275},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10-DV10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10-DW10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10-DX10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10-DY10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10-DZ10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10-EA10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10-EB10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10-EC10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10-ED10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10-EE10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10-EF10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10-EG10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10-EH10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10-EI10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10-EJ10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10-EK10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10-EL10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10-EM10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10-EN10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10-EO10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10-EP10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10-EQ10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10-ER10))","v":0},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10-ES10))","v":0},0,63520.213929988313,0,{"$f":"IF(StagingTRM!$C13=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD10:BA10))/2","v":2690798.5760065089},63520.213929988313,{"$f":"+IL10-'Status Quo'!K9","v":-263375.81212852121},{"$f":"+IO10-SUM('Demand Revenues'!CC10:CZ10)/2","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB11)))","v":20.807099999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC11)))","v":24.900700000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD11)))","v":28.213999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE11)))","v":25.953000000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF11)))","v":29.162599999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG11)))","v":24.63635},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH11)))","v":22.0974},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI11)))","v":21.1233},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ11)))","v":25.863749999999996},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK11)))","v":27.1753},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL11)))","v":28.588850000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM11)))","v":25.154850000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN11)))","v":20.909850000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO11)))","v":25.011949999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP11)))","v":28.0762},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ11)))","v":25.810099999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR11)))","v":29.026499999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS11)))","v":24.491750000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT11)))","v":21.947700000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU11)))","v":20.971050000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV11)))","v":25.776949999999996},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW11)))","v":27.093600000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX11)))","v":28.513099999999994},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY11)))","v":25.0655},{"$f":"IF($E11=1,F11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.106999999999999},{"$f":"IF($E11=1,G11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.180999999999997},{"$f":"IF($E11=1,H11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.244},{"$f":"IF($E11=1,I11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.467999999999996},{"$f":"IF($E11=1,J11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.223999999999997},{"$f":"IF($E11=1,K11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.796999999999997},{"$f":"IF($E11=1,L11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.5},{"$f":"IF($E11=1,M11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.206000000000003},{"$f":"IF($E11=1,N11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.318999999999996},{"$f":"IF($E11=1,O11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.89},{"$f":"IF($E11=1,P11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.372},{"$f":"IF($E11=1,Q11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.222000000000001},{"$f":"IF($E11=1,R11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.071000000000002},{"$f":"IF($E11=1,S11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.734999999999999},{"$f":"IF($E11=1,T11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.314999999999998},{"$f":"IF($E11=1,U11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.286000000000001},{"$f":"IF($E11=1,V11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E11=1,W11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.754999999999999},{"$f":"IF($E11=1,X11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.440999999999999},{"$f":"IF($E11=1,Y11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.363},{"$f":"IF($E11=1,Z11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.500999999999998},{"$f":"IF($E11=1,AA11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.064999999999998},{"$f":"IF($E11=1,AB11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.540999999999997},{"$f":"IF($E11=1,AC11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.39},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.594687499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.150047499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.614954999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.388937500000001},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.554792500000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.178156249999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.947759615384616},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.004221153846153},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.556515000000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.784451923076922},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.658092592592592},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.142856770833337},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.677094907407408},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.414929999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.628564999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.402105769230769},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.570885416666666},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.16061778846154},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.921569711538464},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.96440384615385},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.527060000000002},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.771334134615383},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.818947115384617},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.927544999999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.129618902439026},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.822507788161992},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.26813372093023},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.222451219512195},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.759141891891893},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.795045871559633},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.396773026315788},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.605926829268295},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.992787499999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.141753048780487},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.401349358974358},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.487163690476191},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.146608974358974},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.953797507788163},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.23320930232558},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.185884146341465},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.723010416666668},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.734556574923548},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.326131578947368},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.521957317073172},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9196875},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.076500000000003},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.472652439024394},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.303884375000001},{"$f":"IF($D11=1,\"\",(BB11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.744495967741933},{"$f":"IF($D11=1,\"\",(BC11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332932038834951},{"$f":"IF($D11=1,\"\",(BD11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.218037634408603},{"$f":"IF($D11=1,\"\",(BE11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.229518817204305},{"$f":"IF($D11=1,\"\",(BF11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.664688218390808},{"$f":"IF($D11=1,\"\",(BG11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.368900403768507},{"$f":"IF($D11=1,\"\",(BH11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.181787499999999},{"$f":"IF($D11=1,\"\",(BI11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.183467741935484},{"$f":"IF($D11=1,\"\",(BJ11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.639302777777779},{"$f":"IF($D11=1,\"\",(BK11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.415090053763443},{"$f":"IF($D11=1,\"\",(BL11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.614942204301077},{"$f":"IF($D11=1,\"\",(BM11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.036866666666668},{"$f":"IF($D11=1,\"\",(BN11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938504032258066},{"$f":"IF($D11=1,\"\",(BO11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.538337031900138},{"$f":"IF($D11=1,\"\",(BP11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.20920698924731},{"$f":"IF($D11=1,\"\",(BQ11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.220760752688172},{"$f":"IF($D11=1,\"\",(BR11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.636081845238095},{"$f":"IF($D11=1,\"\",(BS11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332458950201886},{"$f":"IF($D11=1,\"\",(BT11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.136829166666669},{"$f":"IF($D11=1,\"\",(BU11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.124185483870967},{"$f":"IF($D11=1,\"\",(BV11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.590450000000001},{"$f":"IF($D11=1,\"\",(BW11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.378987903225806},{"$f":"IF($D11=1,\"\",(BX11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.580258064516133},{"$f":"IF($D11=1,\"\",(BY11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.983695833333336},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF($D11=1,\"\",MAX(F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11,0))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11-DV11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11-DW11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11-DX11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11-DY11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11-DZ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11-EA11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11-EB11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11-EC11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11-ED11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11-EE11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11-EF11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11-EG11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11-EH11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11-EI11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11-EJ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11-EK11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11-EL11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11-EM11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11-EN11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11-EO11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11-EP11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11-EQ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11-ER11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11-ES11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11))","v":1.7265117816091902},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11))","v":2.0351972222222159},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11))","v":1.3395099462365572},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11))","v":2.3037577956989246},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11))","v":2.0538333333333334},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11))","v":1.6079181547619044},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11))","v":1.9774499999999939},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11))","v":1.2732120967741949},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11))","v":2.2409419354838604},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11))","v":1.9983041666666637},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11-DV11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11-DW11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11-DX11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11-DY11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11-DZ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11-EA11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11-EB11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11-EC11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11-ED11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11-EE11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11-EF11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11-EG11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11-EH11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11-EI11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11-EJ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11-EK11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11-EL11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11-EM11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11-EN11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11-EO11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11-EP11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11-EQ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11-ER11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11-ES11))","v":0},0,102932.72982695427,0,{"$f":"IF(StagingTRM!$C14=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD11:BA11))/2","v":3086602.1158392867},102932.72982695427,{"$f":"+IL11-'Status Quo'!K10","v":-291670.95065287122},{"$f":"+IO11-SUM('Demand Revenues'!CC11:CZ11)/2","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB12)))","v":109.1358},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC12)))","v":158.21310000000003},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD12)))","v":183.86780000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE12)))","v":161.54085000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF12)))","v":157.44045},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG12)))","v":130.87709999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH12)))","v":123.94025000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI12)))","v":110.06059999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ12)))","v":104.7039},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK12)))","v":108.56629999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL12)))","v":106.01885},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM12)))","v":99.359949999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN12)))","v":110.15185},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO12)))","v":159.22914999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP12)))","v":184.88299999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ12)))","v":162.55605},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR12)))","v":158.45564999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS12)))","v":131.89229999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT12)))","v":124.95545000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU12)))","v":111.07665},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV12)))","v":105.7191},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW12)))","v":109.58234999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX12)))","v":107.03405000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY12)))","v":100.37514999999999},{"$f":"IF($E12=1,F12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":67.325999999999993},{"$f":"IF($E12=1,G12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":196.196},{"$f":"IF($E12=1,H12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":117.14899999999999},{"$f":"IF($E12=1,I12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":234.50400000000002},{"$f":"IF($E12=1,J12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.00599999999999},{"$f":"IF($E12=1,K12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":125.246},{"$f":"IF($E12=1,L12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":102.041},{"$f":"IF($E12=1,M12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":80.72999999999999},{"$f":"IF($E12=1,N12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.414999999999992},{"$f":"IF($E12=1,O12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":107.13799999999999},{"$f":"IF($E12=1,P12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":110.333},{"$f":"IF($E12=1,Q12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.656999999999996},{"$f":"IF($E12=1,R12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":74.400000000000006},{"$f":"IF($E12=1,S12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":109.94999999999999},{"$f":"IF($E12=1,T12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":129.68899999999999},{"$f":"IF($E12=1,U12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":170.173},{"$f":"IF($E12=1,V12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":119.03100000000001},{"$f":"IF($E12=1,W12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":126.41499999999999},{"$f":"IF($E12=1,X12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":103.17400000000001},{"$f":"IF($E12=1,Y12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":81.443000000000012},{"$f":"IF($E12=1,Z12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.437999999999988},{"$f":"IF($E12=1,AA12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":108.19499999999999},{"$f":"IF($E12=1,AB12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":111.52099999999999},{"$f":"IF($E12=1,AC12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.925999999999988},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.074012019230764},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.02582249999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.61287249999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.10995913461537},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.449015000000003},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.001249999999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.275627403846158},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.467069711538457},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.768049999999988},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.390127403846151},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.606155092592587},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.371940104166669},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.677537037037041},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.038187500000006},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.62715250000001},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.06867788461538},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.540080729166661},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.000478365384623},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.281915865384619},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.429536057692303},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.841887500000013},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.375927884615379},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.512975961538459},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.826645000000013},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.188304878048775},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.339121495327106},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.088398255813956},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.57766768292683},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.683118243243243},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.974333333333334},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.835999999999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.204192073170731},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.63126562499999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.551021341463411},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.043128205128198},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.173776785714281},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.56258974358974},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.167323987538936},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.838447674418603},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.38532012195121},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.067906250000007},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.733608562691131},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.666276315789474},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.006884146341456},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.385996875000004},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.324249999999992},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.700024390243904},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.392540624999995},{"$f":"IF($D12=1,\"\",(BB12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.86633467741936},{"$f":"IF($D12=1,\"\",(BC12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.932298196948679},{"$f":"IF($D12=1,\"\",(BD12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.42413709677417},{"$f":"IF($D12=1,\"\",(BE12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.26238978494622},{"$f":"IF($D12=1,\"\",(BF12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":87.019840517241377},{"$f":"IF($D12=1,\"\",(BG12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.187250336473753},{"$f":"IF($D12=1,\"\",(BH12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.60111805555556},{"$f":"IF($D12=1,\"\",(BI12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.501715053763434},{"$f":"IF($D12=1,\"\",(BJ12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.929479166666653},{"$f":"IF($D12=1,\"\",(BK12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.966435483870967},{"$f":"IF($D12=1,\"\",(BL12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.241014784946231},{"$f":"IF($D12=1,\"\",(BM12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.479463888888887},{"$f":"IF($D12=1,\"\",(BN12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.758365591397848},{"$f":"IF($D12=1,\"\",(BO12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.86267128987518},{"$f":"IF($D12=1,\"\",(BP12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.31624596774195},{"$f":"IF($D12=1,\"\",(BQ12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.15450940860215},{"$f":"IF($D12=1,\"\",(BR12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.33772023809523},{"$f":"IF($D12=1,\"\",(BS12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.080873485868096},{"$f":"IF($D12=1,\"\",(BT12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.533090277777774},{"$f":"IF($D12=1,\"\",(BU12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.393743279569875},{"$f":"IF($D12=1,\"\",(BV12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.86149166666668},{"$f":"IF($D12=1,\"\",(BW12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.858521505376331},{"$f":"IF($D12=1,\"\",(BX12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.133072580645162},{"$f":"IF($D12=1,\"\",(BY12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.411487500000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF($D12=1,\"\",MAX(F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12,0))","v":11.151587980769236},{"$f":"IF($D12=1,\"\",MAX(G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12,0))","v":44.616377500000027},{"$f":"IF($D12=1,\"\",MAX(H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12,0))","v":21.156727500000031},{"$f":"IF($D12=1,\"\",MAX(I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12,0))","v":15.272740865384634},{"$f":"IF($D12=1,\"\",MAX(J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12,0))","v":34.556884999999994},{"$f":"IF($D12=1,\"\",MAX(K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12,0))","v":11.128949999999989},{"$f":"IF($D12=1,\"\",MAX(L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12,0))","v":14.141872596153846},{"$f":"IF($D12=1,\"\",MAX(M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12,0))","v":13.52013028846153},{"$f":"IF($D12=1,\"\",MAX(N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12,0))","v":2.8077500000000128},{"$f":"IF($D12=1,\"\",MAX(O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12,0))","v":0},{"$f":"IF($D12=1,\"\",MAX(P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12,0))","v":0},{"$f":"IF($D12=1,\"\",MAX(Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12,0))","v":4.8029598958333253},{"$f":"IF($D12=1,\"\",MAX(R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12,0))","v":15.154162962962957},{"$f":"IF($D12=1,\"\",MAX(S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12,0))","v":45.210112499999966},{"$f":"IF($D12=1,\"\",MAX(T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12,0))","v":21.747847499999963},{"$f":"IF($D12=1,\"\",MAX(U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12,0))","v":15.91942211538462},{"$f":"IF($D12=1,\"\",MAX(V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12,0))","v":33.071219270833325},{"$f":"IF($D12=1,\"\",MAX(W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12,0))","v":11.735121634615354},{"$f":"IF($D12=1,\"\",MAX(X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12,0))","v":14.740984134615388},{"$f":"IF($D12=1,\"\",MAX(Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12,0))","v":14.163763942307696},{"$f":"IF($D12=1,\"\",MAX(Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12,0))","v":3.339312499999977},{"$f":"IF($D12=1,\"\",MAX(AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12,0))","v":0},{"$f":"IF($D12=1,\"\",MAX(AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12,0))","v":0},{"$f":"IF($D12=1,\"\",MAX(AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12,0))","v":8.9536549999999693},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12-DV12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12-DW12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12-DX12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12-DY12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12-DZ12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12-EA12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12-EB12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12-EC12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12-ED12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12-EE12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12-EF12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12-EG12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12-EH12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12-EI12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12-EJ12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12-EK12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12-EL12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12-EM12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12-EN12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12-EO12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12-EP12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12-EQ12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12-ER12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12-ES12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12))","v":20.35926532258064},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12))","v":50.709901803051338},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12))","v":34.345462903225851},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12))","v":22.120310215053777},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12))","v":39.98605948275862},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12))","v":19.942949663526235},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12))","v":19.816381944444444},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12))","v":18.485484946236554},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12))","v":12.646320833333348},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12))","v":6.7901645161290105},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12))","v":6.4176852150537655},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12))","v":14.695436111111107},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12))","v":21.07333440860215},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12))","v":51.385628710124791},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12))","v":35.058754032258022},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12))","v":22.833590591397851},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12))","v":39.273579761904756},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12))","v":20.65472651413188},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12))","v":20.489809722222233},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12))","v":19.199556720430124},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12))","v":13.31970833333331},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12))","v":7.5041784946236589},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12))","v":7.1310274193548366},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12))","v":15.368812499999976},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12-DV12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12-DW12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12-DX12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12-DY12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12-DZ12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12-EA12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12-EB12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12-EC12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12-ED12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12-EE12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12-EF12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12-EG12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12-EH12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12-EI12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12-EJ12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12-EK12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12-EL12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12-EM12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12-EN12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12-EO12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12-EP12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12-EQ12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12-ER12))","v":0},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12-ES12))","v":0},0,2554989.6073311246,1660668.5081173696,{"$f":"IF(StagingTRM!$C15=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD12:BA12))/2","v":13116012.500833753},2554989.6073311246,{"$f":"+IL12-'Status Quo'!K11","v":-3214589.3253844636},{"$f":"+IO12-SUM('Demand Revenues'!CC12:CZ12)/2","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB13)))","v":156.94569999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC13)))","v":182.74914999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD13)))","v":205.904},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE13)))","v":195.09115},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF13)))","v":200.08914999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG13)))","v":195.0444},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH13)))","v":184.93959999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI13)))","v":147.76739999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ13)))","v":133.47889999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK13)))","v":123.1939},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL13)))","v":127.72524999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM13)))","v":139.96525},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN13)))","v":156.94569999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO13)))","v":182.74914999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP13)))","v":205.904},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ13)))","v":195.09115},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR13)))","v":200.08914999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS13)))","v":195.0444},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT13)))","v":184.93959999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU13)))","v":147.76739999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV13)))","v":133.47889999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW13)))","v":123.1939},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX13)))","v":127.72524999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY13)))","v":139.96525},{"$f":"IF($E13=1,F13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":149.97},{"$f":"IF($E13=1,G13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.589},{"$f":"IF($E13=1,H13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":178.45699999999999},{"$f":"IF($E13=1,I13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":197.50399999999999},{"$f":"IF($E13=1,J13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,K13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,L13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,M13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,N13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,O13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,P13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,Q13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"IF($E13=1,R13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.46899999999999},{"$f":"IF($E13=1,S13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":192.685},{"$f":"IF($E13=1,T13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.47499999999999},{"$f":"IF($E13=1,U13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.36},{"$f":"IF($E13=1,V13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,W13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,X13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,Y13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,Z13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,AA13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,AB13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,AC13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.08245432692308},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.46388749999997},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":196.9425775},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.91122596153849},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":173.93509750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.64823076923079},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.29869711538461},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.09463221153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.681465},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.46324759615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":141.7178449074074},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.49031510416668},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.14225231481481},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.67154249999999},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.1898625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.14584615384618},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.19626822916666},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86497115384614},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.5011466346154},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.26668509615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.85173750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.63823076923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.00426201923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.55747},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.63274085365853},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.84177881619939},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.53306686046511},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.16370426829269},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.14335810810812},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.6010611620795},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.47667763157895},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.18923780487805},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.48725625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.72456097560976},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.32928846153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.82150892857143},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.15473397435898},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":150.0298629283489},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.75471220930231},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.37484451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.41901388888888},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.7976513761468},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.66177631578947},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.34509451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.6422},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.8835518292683},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":128.05407926829267},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.48404687499999},{"$f":"IF($D13=1,\"\",(BB13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":149.83043010752687},{"$f":"IF($D13=1,\"\",(BC13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.50869070735089},{"$f":"IF($D13=1,\"\",(BD13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.50592204301077},{"$f":"IF($D13=1,\"\",(BE13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.64618951612906},{"$f":"IF($D13=1,\"\",(BF13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.36849568965516},{"$f":"IF($D13=1,\"\",(BG13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.58574831763124},{"$f":"IF($D13=1,\"\",(BH13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.46273333333335},{"$f":"IF($D13=1,\"\",(BI13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.40515725806452},{"$f":"IF($D13=1,\"\",(BJ13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.26181666666668},{"$f":"IF($D13=1,\"\",(BK13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.84726747311828},{"$f":"IF($D13=1,\"\",(BL13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.68393413978495},{"$f":"IF($D13=1,\"\",(BM13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.57820555555557},{"$f":"IF($D13=1,\"\",(BN13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.01845430107525},{"$f":"IF($D13=1,\"\",(BO13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.7076324549237},{"$f":"IF($D13=1,\"\",(BP13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.74135215053764},{"$f":"IF($D13=1,\"\",(BQ13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.87045833333335},{"$f":"IF($D13=1,\"\",(BR13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.5774449404762},{"$f":"IF($D13=1,\"\",(BS13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.79362045760431},{"$f":"IF($D13=1,\"\",(BT13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.65785694444446},{"$f":"IF($D13=1,\"\",(BU13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.57006989247313},{"$f":"IF($D13=1,\"\",(BV13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.4252763888889},{"$f":"IF($D13=1,\"\",(BW13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.01520026881721},{"$f":"IF($D13=1,\"\",(BX13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.8541814516129},{"$f":"IF($D13=1,\"\",(BY13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.74705972222222},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF($D13=1,\"\",MAX(F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13,0))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13-DV13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13-DW13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13-DX13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13-DY13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13-DZ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13-EA13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13-EB13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13-EC13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13-ED13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13-EE13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13-EF13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13-EG13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13-EH13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13-EI13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13-EJ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13-EK13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13-EL13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13-EM13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13-EN13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13-EO13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13-EP13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13-EQ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13-ER13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13-ES13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13-DV13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13-DW13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13-DX13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13-DY13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13-DZ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13-EA13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13-EB13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13-EC13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13-ED13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13-EE13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13-EF13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13-EG13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13-EH13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13-EI13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13-EJ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13-EK13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13-EL13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13-EM13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13-EN13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13-EO13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13-EP13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13-EQ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13-ER13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13-ES13))","v":0},0,0,0,{"$f":"IF(StagingTRM!$C16=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD13:BA13))/2","v":19841231.44390456},0,{"$f":"+IL13-'Status Quo'!K12","v":-1064990.0854228896},{"$f":"+IO13-SUM('Demand Revenues'!CC13:CZ13)/2","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB14)))","v":0.53464999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC14)))","v":0.57120000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD14)))","v":0.86360000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE14)))","v":0.81004999999999994},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF14)))","v":0.66215000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG14)))","v":0.58395000000000008},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH14)))","v":0.51849999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI14)))","v":0.40204999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ14)))","v":0.33829999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK14)))","v":0.36209999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL14)))","v":0.35529999999999995},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM14)))","v":0.31790000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN14)))","v":0.53464999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO14)))","v":0.57120000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP14)))","v":0.86360000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ14)))","v":0.81004999999999994},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR14)))","v":0.66215000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS14)))","v":0.58395000000000008},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT14)))","v":0.51849999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU14)))","v":0.40204999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV14)))","v":0.33829999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW14)))","v":0.36209999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX14)))","v":0.35529999999999995},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY14)))","v":0.31790000000000002},{"$f":"IF($E14=1,F14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.41699999999999998},{"$f":"IF($E14=1,G14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.96499999999999997},{"$f":"IF($E14=1,H14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54800000000000004},{"$f":"IF($E14=1,I14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.94799999999999995},{"$f":"IF($E14=1,J14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.8},{"$f":"IF($E14=1,K14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.67900000000000005},{"$f":"IF($E14=1,L14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.53400000000000003},{"$f":"IF($E14=1,M14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.47499999999999998},{"$f":"IF($E14=1,N14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.49},{"$f":"IF($E14=1,O14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52},{"$f":"IF($E14=1,P14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51200000000000001},{"$f":"IF($E14=1,Q14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.44600000000000001},{"$f":"IF($E14=1,R14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51},{"$f":"IF($E14=1,S14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73299999999999998},{"$f":"IF($E14=1,T14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.073},{"$f":"IF($E14=1,U14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.093},{"$f":"IF($E14=1,V14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80600000000000005},{"$f":"IF($E14=1,W14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.68500000000000005},{"$f":"IF($E14=1,X14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54},{"$f":"IF($E14=1,Y14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.48},{"$f":"IF($E14=1,Z14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.496},{"$f":"IF($E14=1,AA14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52700000000000002},{"$f":"IF($E14=1,AB14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51800000000000002},{"$f":"IF($E14=1,AC14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.45200000000000001},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3660913461538462},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51612499999999994},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31906944444444441},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2900416666666667},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36596990740740737},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51620833333333327},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32001682692307692},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.28941749999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32960060975609756},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50525337837837836},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23542307692307693},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23579166666666668},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32789743589743592},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50560416666666663},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2382987804878049},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23385937499999998},{"$f":"IF($D14=1,\"\",(BB14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BC14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BD14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BE14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BF14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5115014367816092},{"$f":"IF($D14=1,\"\",(BG14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BH14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BI14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BJ14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BK14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BL14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399193548387097},{"$f":"IF($D14=1,\"\",(BM14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF($D14=1,\"\",(BN14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BO14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BP14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BQ14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BR14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51166369047619042},{"$f":"IF($D14=1,\"\",(BS14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BT14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BU14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BV14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BW14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BX14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399059139784949},{"$f":"IF($D14=1,\"\",(BY14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF($D14=1,\"\",MAX(F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14,0))","v":7.4208653846153716E-2},{"$f":"IF($D14=1,\"\",MAX(G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14,0))","v":5.0812500000000038E-2},{"$f":"IF($D14=1,\"\",MAX(H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14,0))","v":8.55800000000001E-2},{"$f":"IF($D14=1,\"\",MAX(I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14,0))","v":6.9821153846153838E-2},{"$f":"IF($D14=1,\"\",MAX(J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14,0))","v":2.9175000000000062E-2},{"$f":"IF($D14=1,\"\",MAX(K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14,0))","v":5.0854326923076953E-2},{"$f":"IF($D14=1,\"\",MAX(L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14,0))","v":5.8786057692307658E-2},{"$f":"IF($D14=1,\"\",MAX(M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14,0))","v":3.0102403846153813E-2},{"$f":"IF($D14=1,\"\",MAX(N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14,0))","v":7.4330092592592545E-2},{"$f":"IF($D14=1,\"\",MAX(S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14,0))","v":5.0812500000000038E-2},{"$f":"IF($D14=1,\"\",MAX(T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14,0))","v":8.55800000000001E-2},{"$f":"IF($D14=1,\"\",MAX(U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14,0))","v":6.9821153846153838E-2},{"$f":"IF($D14=1,\"\",MAX(V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14,0))","v":2.9091666666666738E-2},{"$f":"IF($D14=1,\"\",MAX(W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14,0))","v":5.0854326923076953E-2},{"$f":"IF($D14=1,\"\",MAX(X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14,0))","v":5.8786057692307658E-2},{"$f":"IF($D14=1,\"\",MAX(Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14,0))","v":3.0102403846153813E-2},{"$f":"IF($D14=1,\"\",MAX(Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14,0))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14-DV14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14-DW14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14-DX14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14-DY14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14-DZ14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14-EA14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14-EC14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14-ED14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14-EE14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14-EF14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14-EH14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14-EI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14-EJ14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14-EK14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14-EL14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14-EM14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14-EO14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14-EP14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14-EQ14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14-ER14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14-ES14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14))","v":9.0295967741935379E-2},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14))","v":5.7877115117891897E-2},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14))","v":9.6880107526881809E-2},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14))","v":7.2343279569892394E-2},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14))","v":3.3798563218390809E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14))","v":5.5044010767160201E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14))","v":6.7797222222222175E-2},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14))","v":4.4871505376344045E-2},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14))","v":8.8472222222218955E-4},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14))","v":8.6080645161289993E-3},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14))","v":9.0295967741935379E-2},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14))","v":5.7877115117891897E-2},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14))","v":9.6880107526881809E-2},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14))","v":7.2343279569892394E-2},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14))","v":3.3636309523809582E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14))","v":5.5044010767160201E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14))","v":6.7797222222222175E-2},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14))","v":4.4871505376344045E-2},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14))","v":8.8472222222218955E-4},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14))","v":8.6094086021504812E-3},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14-DV14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14-DW14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14-DX14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14-DY14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14-DZ14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14-EA14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14-EC14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14-ED14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14-EE14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14-EF14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14-EH14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14-EI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14-EJ14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14-EK14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14-EL14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14-EM14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14-EO14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14-EP14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14-EQ14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14-ER14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14-ES14))","v":0},0,4926.9833037021472,4202.8243182336191,{"$f":"IF(StagingTRM!$C17=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD14:BA14))/2","v":72270.655806741896},4926.9833037021472,{"$f":"+IL14-'Status Quo'!K13","v":-7809.3280762464401},{"$f":"+IO14-SUM('Demand Revenues'!CC14:CZ14)/2","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB15)))","v":20.727026923076924},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC15)))","v":24.199400000000001},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD15)))","v":29.187899999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE15)))","v":27.382846153846153},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF15)))","v":26.852349999999998},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG15)))","v":25.505157692307694},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH15)))","v":22.422115384615381},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI15)))","v":15.22363846153846},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ15)))","v":27.400149999999996},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK15)))","v":29.582634615384613},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL15)))","v":29.519637037037036},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM15)))","v":16.388491666666667},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN15)))","v":20.726403703703703},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO15)))","v":24.199400000000001},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP15)))","v":29.187899999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ15)))","v":27.382846153846153},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR15)))","v":26.853079166666667},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS15)))","v":25.505157692307694},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT15)))","v":22.422115384615381},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU15)))","v":15.22363846153846},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV15)))","v":27.400149999999996},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW15)))","v":29.582634615384613},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX15)))","v":29.518657692307691},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY15)))","v":16.387449999999998},{"$f":"IF($E15=1,F15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.279},{"$f":"IF($E15=1,G15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.710999999999999},{"$f":"IF($E15=1,H15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.59},{"$f":"IF($E15=1,I15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.916999999999998},{"$f":"IF($E15=1,J15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,K15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,L15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,M15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,N15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,O15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,P15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,Q15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"IF($E15=1,R15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.459999999999997},{"$f":"IF($E15=1,S15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.927},{"$f":"IF($E15=1,T15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.042999999999999},{"$f":"IF($E15=1,U15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.334999999999997},{"$f":"IF($E15=1,V15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,W15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,X15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,Y15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,Z15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,AA15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,AB15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,AC15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.776387019230771},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.312849999999997},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.678284722222223},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.202932291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.757243055555559},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331557291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.71481971153846},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.168979999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.459795731707317},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.521763513513513},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.170237179487177},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.468616071428571},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.213657051282052},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.576881944444445},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.487097560975609},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.224340625},{"$f":"IF($D15=1,\"\",(BB15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BC15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BD15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BE15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BF15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.849974137931031},{"$f":"IF($D15=1,\"\",(BG15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BH15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BI15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BJ15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BK15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BL15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.529748655913977},{"$f":"IF($D15=1,\"\",(BM15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555555},{"$f":"IF($D15=1,\"\",(BN15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BO15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BP15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BQ15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BR15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.865267857142857},{"$f":"IF($D15=1,\"\",(BS15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BT15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BU15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BV15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BW15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BX15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.528404569892473},{"$f":"IF($D15=1,\"\",(BY15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555551},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF($D15=1,\"\",MAX(F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15,0))","v":2.6691174999999951},{"$f":"IF($D15=1,\"\",MAX(O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15,0))","v":0.18029326923076638},{"$f":"IF($D15=1,\"\",MAX(P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15,0))","v":0.6054523148148121},{"$f":"IF($D15=1,\"\",MAX(Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15,0))","v":2.6691174999999951},{"$f":"IF($D15=1,\"\",MAX(AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15,0))","v":0.18029326923076638},{"$f":"IF($D15=1,\"\",MAX(AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15,0))","v":0.56793798076922997},{"$f":"IF($D15=1,\"\",MAX(AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15-DV15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15-DW15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15-DX15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15-DY15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15-DZ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15-EA15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15-EB15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15-ED15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15-EE15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15-EF15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15-EH15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15-EI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15-EJ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15-EK15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15-EL15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15-EM15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15-EN15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15-EP15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15-EQ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15-ER15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15-ES15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15))","v":0.23372586206896528},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15))","v":0.69469140697794884},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15))","v":0.4037973290598238},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15))","v":5.1354722222222158},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15))","v":3.5713335401157948},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15))","v":3.7539883811230581},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15))","v":0.21916130952380897},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15))","v":0.69469140697794884},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15))","v":0.4037973290598238},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15))","v":5.1354722222222158},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15))","v":3.5713335401157948},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15))","v":3.7543531224152176},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15-DV15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15-DW15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15-DX15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15-DY15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15-DZ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15-EA15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15-EB15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15-ED15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15-EE15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15-EF15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15-EH15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15-EI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15-EJ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15-EK15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15-EL15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15-EM15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15-EN15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15-EP15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15-EQ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15-ER15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15-ES15))","v":0},0,130964.55395097491,21651.361188995648,{"$f":"IF(StagingTRM!$C18=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD15:BA15))/2","v":3200651.0598522732},130964.55395097491,{"$f":"+IL15-'Status Quo'!K14","v":-120152.89998875534},{"$f":"+IO15-SUM('Demand Revenues'!CC15:CZ15)/2","v":0}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB17)))","v":10.23485},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC17)))","v":12.112499999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD17)))","v":12.436349999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE17)))","v":13.214099999999998},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF17)))","v":11.65775},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG17)))","v":11.265899999999998},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH17)))","v":10.341949999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI17)))","v":9.0677999999999983},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ17)))","v":9.2505499999999987},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK17)))","v":9.6653500000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL17)))","v":9.3984500000000004},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM17)))","v":9.2233499999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN17)))","v":9.3005499999999994},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO17)))","v":11.18755},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP17)))","v":11.501200000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ17)))","v":12.222850000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR17)))","v":11.5182},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS17)))","v":10.2704},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT17)))","v":9.3447499999999994},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU17)))","v":8.0629500000000007},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV17)))","v":8.2414500000000004},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW17)))","v":8.6570999999999998},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX17)))","v":8.3850999999999996},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY17)))","v":8.2049000000000003},{"$f":"IF($E17=1,F17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.888999999999999},{"$f":"IF($E17=1,G17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.257},{"$f":"IF($E17=1,H17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.15},{"$f":"IF($E17=1,I17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.279},{"$f":"IF($E17=1,J17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.537000000000001},{"$f":"IF($E17=1,K17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.612},{"$f":"IF($E17=1,L17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E17=1,M17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.335000000000001},{"$f":"IF($E17=1,N17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.605},{"$f":"IF($E17=1,O17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.516},{"$f":"IF($E17=1,P17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.988},{"$f":"IF($E17=1,Q17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.824},{"$f":"IF($E17=1,R17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.928000000000001},{"$f":"IF($E17=1,S17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.839},{"$f":"IF($E17=1,T17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.093999999999999},{"$f":"IF($E17=1,U17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.695},{"$f":"IF($E17=1,V17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.396000000000001},{"$f":"IF($E17=1,W17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.451000000000001},{"$f":"IF($E17=1,X17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.431000000000001},{"$f":"IF($E17=1,Y17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.103},{"$f":"IF($E17=1,Z17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.461},{"$f":"IF($E17=1,AA17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.271000000000001},{"$f":"IF($E17=1,AB17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.637},{"$f":"IF($E17=1,AC17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.553000000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.112853365384616},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5790775},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.284445},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.972197115384615},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.772475},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.903814903846154},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.097382211538463},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2517788461538455},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1532300000000006},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6908942307692296},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2928958333333327},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4497786458333337},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1712222222222213},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.648025000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.347572500000002},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.979701923076922},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.178325520833333},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.905987980769229},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0989086538461539},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.247490384615384},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1437000000000008},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6820288461538446},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2841923076923063},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4231274999999997},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1546189024390241},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4472990654205606},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.125270348837208},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.728362804878047},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.885398648648648},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2455963302752284},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3885822368421046},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.511176829268293},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5168593750000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8918749999999998},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4563557692307683},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6129732142857138},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1033493589743602},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.493423676012462},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1676366279069761},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.7250548780487804},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2326631944444451},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.239076452599388},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3805427631578961},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4973475609756104},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4992031249999993},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8744420731707319},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5180091463414636},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5061718749999997},{"$f":"IF($D17=1,\"\",(BB17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2495456989247309},{"$f":"IF($D17=1,\"\",(BC17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629977808599168},{"$f":"IF($D17=1,\"\",(BD17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.28611693548387},{"$f":"IF($D17=1,\"\",(BE17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.982979838709676},{"$f":"IF($D17=1,\"\",(BF17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.96992528735632},{"$f":"IF($D17=1,\"\",(BG17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.174020188425303},{"$f":"IF($D17=1,\"\",(BH17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3758888888888894},{"$f":"IF($D17=1,\"\",(BI17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4844166666666663},{"$f":"IF($D17=1,\"\",(BJ17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4259541666666671},{"$f":"IF($D17=1,\"\",(BK17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8977782258064497},{"$f":"IF($D17=1,\"\",(BL17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5227338709677412},{"$f":"IF($D17=1,\"\",(BM17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5926027777777776},{"$f":"IF($D17=1,\"\",(BN17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3040497311827952},{"$f":"IF($D17=1,\"\",(BO17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6887642163661578},{"$f":"IF($D17=1,\"\",(BP17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.339645161290322},{"$f":"IF($D17=1,\"\",(BQ17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.985717741935483},{"$f":"IF($D17=1,\"\",(BR17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.344470238095239},{"$f":"IF($D17=1,\"\",(BS17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1723674293405111},{"$f":"IF($D17=1,\"\",(BT17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3733763888888895},{"$f":"IF($D17=1,\"\",(BU17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.475922043010752},{"$f":"IF($D17=1,\"\",(BV17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4128125000000002},{"$f":"IF($D17=1,\"\",(BW17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8851357526881714},{"$f":"IF($D17=1,\"\",(BX17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5055524193548377},{"$f":"IF($D17=1,\"\",(BY17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5711472222222218},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF($D17=1,\"\",MAX(F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17,0))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17-DV17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17-DW17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17-DX17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17-DY17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17-DZ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17-EA17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17-EB17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17-EC17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17-ED17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17-EE17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17-EF17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17-EG17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17-EH17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17-EI17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17-EJ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17-EK17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17-EL17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17-EM17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17-EN17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17-EO17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17-EP17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17-EQ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17-ER17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17-ES17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17-DV17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17-DW17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17-DX17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17-DY17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17-DZ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17-EA17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17-EB17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17-EC17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17-ED17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17-EE17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17-EF17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17-EG17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17-EH17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17-EI17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17-EJ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17-EK17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17-EL17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17-EM17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17-EN17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17-EO17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17-EP17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17-EQ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17-ER17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17-ES17))","v":0},0,0,0,{"$f":"IF(StagingTRM!$C20=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD17:BA17))/2","v":1390912.6897909069},0,{"$f":"+IL17-'Status Quo'!K16","v":-131119.61873539005},{"$f":"+IO17-SUM('Demand Revenues'!CC17:CZ17)/2","v":0}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB26)))","v":26.001100000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC26)))","v":28.095499999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD26)))","v":31.928999999999995},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE26)))","v":33.8857},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF26)))","v":29.808250000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG26)))","v":27.284599999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH26)))","v":25.199549999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI26)))","v":23.007400000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ26)))","v":26.528099999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK26)))","v":29.208149999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL26)))","v":28.422749999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM26)))","v":24.7074},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN26)))","v":25.949949999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO26)))","v":28.054550000000003},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP26)))","v":31.90335},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ26)))","v":33.873649999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR26)))","v":29.7758},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS26)))","v":27.2394},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT26)))","v":25.1433},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU26)))","v":22.937549999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV26)))","v":26.478649999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW26)))","v":29.1723},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX26)))","v":28.382649999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY26)))","v":24.646050000000002},{"$f":"IF($E26=1,F26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.372999999999998},{"$f":"IF($E26=1,G26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.012999999999998},{"$f":"IF($E26=1,H26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.992999999999999},{"$f":"IF($E26=1,I26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":45.842999999999996},{"$f":"IF($E26=1,J26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.079000000000001},{"$f":"IF($E26=1,K26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.131},{"$f":"IF($E26=1,L26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.654},{"$f":"IF($E26=1,M26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.265000000000001},{"$f":"IF($E26=1,N26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.227},{"$f":"IF($E26=1,O26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.564999999999998},{"$f":"IF($E26=1,P26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.265000000000001},{"$f":"IF($E26=1,Q26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.986000000000001},{"$f":"IF($E26=1,R26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.132999999999999},{"$f":"IF($E26=1,S26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.373999999999995},{"$f":"IF($E26=1,T26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":38.462999999999994},{"$f":"IF($E26=1,U26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.234999999999999},{"$f":"IF($E26=1,V26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.221999999999994},{"$f":"IF($E26=1,W26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.322999999999993},{"$f":"IF($E26=1,X26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.242999999999999},{"$f":"IF($E26=1,Y26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.286999999999999},{"$f":"IF($E26=1,Z26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.606999999999999},{"$f":"IF($E26=1,AA26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.765999999999998},{"$f":"IF($E26=1,AB26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.701999999999998},{"$f":"IF($E26=1,AC26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.898999999999994},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.756829326923079},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.854130000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.496139999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.018206730769229},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.627549999999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.297959134615386},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331740384615387},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.783855769230772},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.826550000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.955221153846153},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.336606481481478},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.833585937500001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.623717592592591},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.772970000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.419090000000004},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.043278846153846},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.794872395833334},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.274074519230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.283201923076923},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.716031249999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.761145000000003},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.931980769230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.255526442307691},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.730149999999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.593935975609757},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.888542056074765},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.357186046511625},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.632515243902439},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.207070945945944},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.468908256880734},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.017157894736844},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.312871951219513},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.286234374999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693085365853658},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.89447435897436},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.342964285714285},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.572445512820511},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.789295950155761},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.260171511627906},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.630478658536582},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.746322916666667},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.411874617737002},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.945388157894737},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.221874999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.187959374999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.635960365853656},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.866783536585366},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.179103125000001},{"$f":"IF($D26=1,\"\",(BB26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.598994623655916},{"$f":"IF($D26=1,\"\",(BC26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.643375866851596},{"$f":"IF($D26=1,\"\",(BD26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.657698924731179},{"$f":"IF($D26=1,\"\",(BE26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.084729838709674},{"$f":"IF($D26=1,\"\",(BF26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.32228879310345},{"$f":"IF($D26=1,\"\",(BG26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.732549125168237},{"$f":"IF($D26=1,\"\",(BH26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.510027777777779},{"$f":"IF($D26=1,\"\",(BI26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.812776881720431},{"$f":"IF($D26=1,\"\",(BJ26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.919743055555557},{"$f":"IF($D26=1,\"\",(BK26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.635354838709677},{"$f":"IF($D26=1,\"\",(BL26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.054422043010749},{"$f":"IF($D26=1,\"\",(BM26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.804629166666665},{"$f":"IF($D26=1,\"\",(BN26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.505442204301072},{"$f":"IF($D26=1,\"\",(BO26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.554163661581136},{"$f":"IF($D26=1,\"\",(BP26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.571418010752691},{"$f":"IF($D26=1,\"\",(BQ26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.097850806451611},{"$f":"IF($D26=1,\"\",(BR26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.202636904761903},{"$f":"IF($D26=1,\"\",(BS26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.69407537012113},{"$f":"IF($D26=1,\"\",(BT26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.451680555555555},{"$f":"IF($D26=1,\"\",(BU26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.73473655913978},{"$f":"IF($D26=1,\"\",(BV26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.839729166666665},{"$f":"IF($D26=1,\"\",(BW26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.597176075268816},{"$f":"IF($D26=1,\"\",(BX26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.998123655913979},{"$f":"IF($D26=1,\"\",(BY26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.707462499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF($D26=1,\"\",MAX(F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26,0))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26-DV26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26-DW26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26-DX26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26-DY26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26-DZ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26-EA26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26-EB26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26-EC26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26-ED26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26-EE26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26-EF26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26-EG26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26-EH26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26-EI26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26-EJ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26-EK26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26-EL26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26-EM26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26-EN26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26-EO26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26-EP26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26-EQ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26-ER26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26-ES26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26))","v":1.6574569444444407},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26))","v":2.1489451612903174},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26))","v":2.0830779569892464},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26))","v":1.6635708333333312},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26))","v":2.1244239247311825},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26))","v":2.0731763440860185},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26-DV26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26-DW26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26-DX26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26-DY26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26-DZ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26-EA26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26-EB26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26-EC26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26-ED26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26-EE26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26-EF26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26-EG26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26-EH26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26-EI26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26-EJ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26-EK26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26-EL26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26-EM26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26-EN26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26-EO26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26-EP26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26-EQ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26-ER26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26-ES26))","v":0},0,64548.039087813537,0,{"$f":"IF(StagingTRM!$C29=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD26:BA26))/2","v":3747665.0798379262},64548.039087813537,{"$f":"+IL26-'Status Quo'!K25","v":-274760.41958179296},{"$f":"+IO26-SUM('Demand Revenues'!CC26:CZ26)/2","v":0}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB35)))","v":4.9512499999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC35)))","v":5.4501999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD35)))","v":6.2678999999999991},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE35)))","v":6.3665000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF35)))","v":5.8921999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG35)))","v":5.6865000000000006},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH35)))","v":5.423},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI35)))","v":4.5874500000000005},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ35)))","v":4.0043500000000005},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK35)))","v":3.8623999999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL35)))","v":3.8895999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM35)))","v":4.2729499999999998},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN35)))","v":4.9614499999999992},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO35)))","v":5.4612499999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP35)))","v":6.2806499999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ35)))","v":6.3792499999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR35)))","v":5.9032499999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS35)))","v":5.6983999999999995},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT35)))","v":5.4332000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU35)))","v":4.5968},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV35)))","v":4.0128500000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW35)))","v":3.87005},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX35)))","v":3.8981000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY35)))","v":4.2814499999999995},{"$f":"IF($E35=1,F35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.06},{"$f":"IF($E35=1,G35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.31},{"$f":"IF($E35=1,H35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.28},{"$f":"IF($E35=1,I35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.93},{"$f":"IF($E35=1,J35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.9569999999999999},{"$f":"IF($E35=1,K35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8179999999999996},{"$f":"IF($E35=1,L35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7750000000000004},{"$f":"IF($E35=1,M35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7719999999999998},{"$f":"IF($E35=1,N35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7759999999999998},{"$f":"IF($E35=1,O35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9420000000000002},{"$f":"IF($E35=1,P35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.544},{"$f":"IF($E35=1,Q35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3149999999999999},{"$f":"IF($E35=1,R35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.2709999999999999},{"$f":"IF($E35=1,S35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.2679999999999998},{"$f":"IF($E35=1,T35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4269999999999996},{"$f":"IF($E35=1,U35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6980000000000004},{"$f":"IF($E35=1,V35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.968},{"$f":"IF($E35=1,W35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8289999999999997},{"$f":"IF($E35=1,X35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7839999999999998},{"$f":"IF($E35=1,Y35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7789999999999999},{"$f":"IF($E35=1,Z35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7829999999999999},{"$f":"IF($E35=1,AA35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9489999999999998},{"$f":"IF($E35=1,AB35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.55},{"$f":"IF($E35=1,AC35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3220000000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0243124999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4939049999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3769349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4099951923076919},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0343349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.685209134615385},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0054495192307691},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5576442307692306},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4844774999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4487283653846155},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4682569444444447},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4678411458333334},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0152685185185186},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5028825000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3876750000000007},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4208533653846152},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0451874999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6946081730769231},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0134447115384617},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5647427884615386},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4914299999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4556081730769228},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4935745192307692},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4551799999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2684176829268292},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7694205607476632},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5687819767441864},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5976585365853655},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3275506756756759},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0138990825688072},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3956809210526315},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8709817073170734},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6967218750000002},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6114908536585366},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5863173076923078},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6469702380952378},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2597628205128206},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7769532710280376},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5779069767441856},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.606887195121951},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3364513888888885},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0219510703363914},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4024572368421051},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8767134146341462},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7021031249999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.616701219512195},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6113140243902437},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6356656250000001},{"$f":"IF($D35=1,\"\",(BB35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6910685483870966},{"$f":"IF($D35=1,\"\",(BC35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1713536754507627},{"$f":"IF($D35=1,\"\",(BD35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0032728494623653},{"$f":"IF($D35=1,\"\",(BE35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0518682795698924},{"$f":"IF($D35=1,\"\",(BF35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7337485632183913},{"$f":"IF($D35=1,\"\",(BG35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3897604306864073},{"$f":"IF($D35=1,\"\",(BH35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7479916666666666},{"$f":"IF($D35=1,\"\",(BI35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2549220430107528},{"$f":"IF($D35=1,\"\",(BJ35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1343638888888892},{"$f":"IF($D35=1,\"\",(BK35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.079623655913978},{"$f":"IF($D35=1,\"\",(BL35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0984112903225802},{"$f":"IF($D35=1,\"\",(BM35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0847680555555552},{"$f":"IF($D35=1,\"\",(BN35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6984435483870963},{"$f":"IF($D35=1,\"\",(BO35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1796879334257975},{"$f":"IF($D35=1,\"\",(BP35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0132661290322575},{"$f":"IF($D35=1,\"\",(BQ35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0620080645161289},{"$f":"IF($D35=1,\"\",(BR35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7414434523809526},{"$f":"IF($D35=1,\"\",(BS35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3985666218035},{"$f":"IF($D35=1,\"\",(BT35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7554722222222221},{"$f":"IF($D35=1,\"\",(BU35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.261418010752688},{"$f":"IF($D35=1,\"\",(BV35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1406180555555556},{"$f":"IF($D35=1,\"\",(BW35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0857674731182794},{"$f":"IF($D35=1,\"\",(BX35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1046209677419352},{"$f":"IF($D35=1,\"\",(BY35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0909513888888887},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF($D35=1,\"\",MAX(F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35,0))","v":5.3187499999999943E-2},{"$f":"IF($D35=1,\"\",MAX(G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35,0))","v":0.46055048076923111},{"$f":"IF($D35=1,\"\",MAX(M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35,0))","v":0.22025576923076962},{"$f":"IF($D35=1,\"\",MAX(N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35,0))","v":5.1058854166666112E-2},{"$f":"IF($D35=1,\"\",MAX(R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35,0))","v":7.063148148148013E-2},{"$f":"IF($D35=1,\"\",MAX(S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35,0))","v":0.46095528846153844},{"$f":"IF($D35=1,\"\",MAX(Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35,0))","v":0.22085721153846105},{"$f":"IF($D35=1,\"\",MAX(Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35,0))","v":0},{"$f":"IF($D35=1,\"\",MAX(AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35,0))","v":7.0719999999999672E-2},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35-DV35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35-DW35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35-DX35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35-DY35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35-DZ35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35-EA35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35-EB35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35-EC35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35-ED35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35-EE35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35-EF35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35-EG35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35-EH35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35-EI35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35-EJ35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35-EK35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35-EL35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35-EM35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35-EN35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35-EO35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35-EP35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35-EQ35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35-ER35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35-ES35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35))","v":0.38643145161290304},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35))","v":0.31704632454923676},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35))","v":0.15852715053763422},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35))","v":0.19113172043010795},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35))","v":0.11865143678160806},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35))","v":0.29323956931359252},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35))","v":0.71800833333333358},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35))","v":0.52297795698924743},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35))","v":0.16333611111111113},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35))","v":0.10117634408602161},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35))","v":0.1047887096774196},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35))","v":0.43413194444444425},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35))","v":0.38745645161290243},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35))","v":0.31781206657420213},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35))","v":0.15903387096774235},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35))","v":0.19149193548387089},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35))","v":0.12005654761904694},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35))","v":0.2942333781964992},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35))","v":0.71892777777777805},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35))","v":0.52418198924731163},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35))","v":0.16408194444444435},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35))","v":0.10133252688172067},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35))","v":0.1055790322580652},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35))","v":0.43494861111111094},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35-DV35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35-DW35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35-DX35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35-DY35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35-DZ35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35-EA35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35-EB35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35-EC35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35-ED35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35-EE35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35-EF35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35-EG35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35-EH35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35-EI35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35-EJ35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35-EK35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35-EL35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35-EM35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35-EN35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35-EO35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35-EP35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35-EQ35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35-ER35))","v":0},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35-ES35))","v":0},0,28817.06144304277,4330.6750301593538,{"$f":"IF(StagingTRM!$C38=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD35:BA35))/2","v":536126.25869568798},28817.06144304277,{"$f":"+IL35-'Status Quo'!K34","v":-73884.710965095263},{"$f":"+IO35-SUM('Demand Revenues'!CC35:CZ35)/2","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB44)))","v":82.650599999999997},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC44)))","v":83.823599999999999},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD44)))","v":85.977500000000006},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE44)))","v":84.212899999999991},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF44)))","v":86.074399999999997},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG44)))","v":85.317049999999995},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH44)))","v":83.588149999999999},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI44)))","v":77.508949999999999},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ44)))","v":77.38655},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK44)))","v":75.114500000000007},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL44)))","v":75.907550000000001},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM44)))","v":78.011300000000006},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN44)))","v":82.387100000000004},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO44)))","v":83.562649999999991},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP44)))","v":85.715699999999998},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ44)))","v":83.941749999999999},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR44)))","v":85.909499999999994},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS44)))","v":84.995750000000001},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT44)))","v":82.107449999999986},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU44)))","v":78.697249999999997},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV44)))","v":75.173149999999993},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW44)))","v":75.151899999999998},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX44)))","v":74.737099999999998},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY44)))","v":75.104299999999995},{"$f":"IF($E44=1,F44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":76.846000000000004},{"$f":"IF($E44=1,G44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.22},{"$f":"IF($E44=1,H44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":98.777000000000001},{"$f":"IF($E44=1,I44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":104.11799999999999},{"$f":"IF($E44=1,J44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.492000000000004},{"$f":"IF($E44=1,K44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":97.33},{"$f":"IF($E44=1,L44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":86.635000000000005},{"$f":"IF($E44=1,M44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":73.48},{"$f":"IF($E44=1,N44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.551000000000002},{"$f":"IF($E44=1,O44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":84.923000000000002},{"$f":"IF($E44=1,P44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":81.903000000000006},{"$f":"IF($E44=1,Q44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":89.376000000000005},{"$f":"IF($E44=1,R44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":87.619},{"$f":"IF($E44=1,S44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.933999999999997},{"$f":"IF($E44=1,T44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":97.441999999999993},{"$f":"IF($E44=1,U44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":99.984999999999999},{"$f":"IF($E44=1,V44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.983000000000004},{"$f":"IF($E44=1,W44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":99.474000000000004},{"$f":"IF($E44=1,X44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.236000000000004},{"$f":"IF($E44=1,Y44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.706000000000003},{"$f":"IF($E44=1,Z44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.843000000000004},{"$f":"IF($E44=1,AA44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":85.608999999999995},{"$f":"IF($E44=1,AB44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":84.18},{"$f":"IF($E44=1,AC44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.275000000000006},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.279201923076926},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.342909999999989},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.900282499999989},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.536180288461537},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.283515000000008},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.678834134615371},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.728459134615377},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.286014423076921},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.440455},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.316067307692293},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.107069444444448},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.3642578125},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.125877314814815},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.089717500000006},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.641962500000005},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.280490384615391},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.003997395833338},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.417302884615381},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.12848317307693},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.592903846153845},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.352485000000001},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.054396634615387},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.753812500000009},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.205697499999999},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.383490853658543},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.378772585669779},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.258959302325579},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.596024390243898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.329324324324318},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.268431192660543},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.385407894736844},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.253161585365859},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.598993750000005},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.317536585365843},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.788961538461535},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.605098214285704},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.010391025641027},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.128442367601238},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.005348837209297},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.343048780487806},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.088472222222222},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.00811009174312},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.795835526315798},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.564216463414624},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.511931250000004},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.059118902439025},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.654070121951221},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234931250000002},{"$f":"IF($D44=1,\"\",(BB44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.8843185483871},{"$f":"IF($D44=1,\"\",(BC44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.913661581137305},{"$f":"IF($D44=1,\"\",(BD44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.141391129032243},{"$f":"IF($D44=1,\"\",(BE44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.121702956989239},{"$f":"IF($D44=1,\"\",(BF44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.877709770114947},{"$f":"IF($D44=1,\"\",(BG44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.498212651413183},{"$f":"IF($D44=1,\"\",(BH44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.583615277777767},{"$f":"IF($D44=1,\"\",(BI44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.271530913978495},{"$f":"IF($D44=1,\"\",(BJ44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.066472222222217},{"$f":"IF($D44=1,\"\",(BK44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.875854838709671},{"$f":"IF($D44=1,\"\",(BL44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.55431451612904},{"$f":"IF($D44=1,\"\",(BM44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.009983333333324},{"$f":"IF($D44=1,\"\",(BN44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.658092741935477},{"$f":"IF($D44=1,\"\",(BO44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.661743411927873},{"$f":"IF($D44=1,\"\",(BP44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.885248655913983},{"$f":"IF($D44=1,\"\",(BQ44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":87.867209677419353},{"$f":"IF($D44=1,\"\",(BR44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.611629464285713},{"$f":"IF($D44=1,\"\",(BS44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.237213997308217},{"$f":"IF($D44=1,\"\",(BT44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.988031944444444},{"$f":"IF($D44=1,\"\",(BU44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.5802567204301},{"$f":"IF($D44=1,\"\",(BV44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.978905555555556},{"$f":"IF($D44=1,\"\",(BW44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.615618279569901},{"$f":"IF($D44=1,\"\",(BX44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.268979838709683},{"$f":"IF($D44=1,\"\",(BY44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.774245833333325},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.16700000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.319},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4510000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.88200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.857},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4910000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":4.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":7.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.16700000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.319},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4510000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.88200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.857},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4910000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":4.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":7.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF($D44=1,\"\",MAX(F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44-DV44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44-DW44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44-DX44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44-DY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44-DZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44-EA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44-EB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44-EC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44-ED44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44-EE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44-EF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44-EG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44-EH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44-EI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44-EJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44-EK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44-EL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44-EM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44-EN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44-EO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44-EQ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44-ER44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44-ES44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44-DV44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44-DW44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44-DX44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44-DY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44-DZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44-EA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44-EB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44-EC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44-ED44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44-EE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44-EF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44-EG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44-EH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44-EI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44-EJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44-EK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44-EL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44-EM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44-EN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44-EO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44-EQ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44-ER44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44-ES44))","v":0},0,0,0,{"$f":"IF(StagingTRM!$C47=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD44:BA44))/2","v":10252303.761964114},0,{"$f":"+IL44-'Status Quo'!K43","v":-1111047.3276991276},{"$f":"+IO44-SUM('Demand Revenues'!CC44:CZ44)/2","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB53)))","v":538.09010000000001},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC53)))","v":513.17849999999999},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD53)))","v":581.39789999999994},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE53)))","v":639.4604384615385},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF53)))","v":675.98784999999998},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG53)))","v":597.94014230769221},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH53)))","v":600.28167692307693},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI53)))","v":568.11233076923065},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ53)))","v":569.26625000000001},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK53)))","v":574.89089615384614},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL53)))","v":611.52250370370359},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM53)))","v":554.76341249999996},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN53)))","v":601.40966481481473},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO53)))","v":573.69549999999992},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP53)))","v":642.11289999999997},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ53)))","v":641.48063076923074},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR53)))","v":684.61805833333335},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS53)))","v":604.61593076923066},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT53)))","v":628.10177307692311},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU53)))","v":572.59142692307694},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV53)))","v":573.77324999999996},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW53)))","v":581.97949230769223},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX53)))","v":618.49779999999998},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY53)))","v":562.10584999999992},{"$f":"IF($E53=1,F53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,G53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,H53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,I53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,J53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,K53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,L53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,M53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,N53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,O53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,P53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,Q53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,R53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,S53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,T53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,U53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,V53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,W53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,X53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,Y53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,Z53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,AA53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,AB53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,AC53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":485.92386057692306},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":500.97581000000008},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":526.81217500000002},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":582.0055168269231},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":581.82029750000004},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":534.16154086538461},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.67584855769223},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.10512499999993},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":520.90682250000009},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":536.35347355769227},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":543.71795601851852},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":535.97829166666668},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":542.41320601851851},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":554.04365250000001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":579.89494000000002},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":582.50211778846165},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":587.13201562500001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":539.59053365384614},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":540.3637067307692},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.73119711538459},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.53782999999999},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":540.05631730769232},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":546.89586057692304},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":540.41224499999998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":478.61562195121951},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.56168535825543},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":542.99474709302331},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":594.77730487804877},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":591.70409459459449},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":551.99900611620797},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":523.90800986842112},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":519.79483536585371},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.06579062499998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":515.60914329268292},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":517.90644871794871},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.06070833333342},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":529.76380448717953},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":567.54307788161987},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":593.52850290697677},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":595.20929878048776},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":597.34891319444444},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":557.25511009174318},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":546.66881907894742},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":520.35825914634142},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.63405312499992},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":519.07453048780485},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":523.29023170731705},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":522.88468749999993},{"$f":"IF($D53=1,\"\",(BB53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":482.7019489247312},{"$f":"IF($D53=1,\"\",(BC53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":507.91487517337032},{"$f":"IF($D53=1,\"\",(BD53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":534.29443951612905},{"$f":"IF($D53=1,\"\",(BE53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":587.6360900537635},{"$f":"IF($D53=1,\"\",(BF53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":586.02375143678159},{"$f":"IF($D53=1,\"\",(BG53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":542.01194616419923},{"$f":"IF($D53=1,\"\",(BH53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":519.72942777777769},{"$f":"IF($D53=1,\"\",(BI53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":517.73177150537629},{"$f":"IF($D53=1,\"\",(BJ53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":520.97747500000003},{"$f":"IF($D53=1,\"\",(BK53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":527.20812365591394},{"$f":"IF($D53=1,\"\",(BL53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":532.8937755376345},{"$f":"IF($D53=1,\"\",(BM53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":529.01675277777781},{"$f":"IF($D53=1,\"\",(BN53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":537.1086182795699},{"$f":"IF($D53=1,\"\",(BO53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":560.0537988904299},{"$f":"IF($D53=1,\"\",(BP53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":586.19863037634411},{"$f":"IF($D53=1,\"\",(BQ53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":588.10420833333342},{"$f":"IF($D53=1,\"\",(BR53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":591.51068601190468},{"$f":"IF($D53=1,\"\",(BS53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":547.36484925975776},{"$f":"IF($D53=1,\"\",(BT53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":543.02586527777783},{"$f":"IF($D53=1,\"\",(BU53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":518.33022446236555},{"$f":"IF($D53=1,\"\",(BV53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":521.58059583333329},{"$f":"IF($D53=1,\"\",(BW53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":530.80628225806458},{"$f":"IF($D53=1,\"\",(BX53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":536.48907795698915},{"$f":"IF($D53=1,\"\",(BY53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":532.62221944444434},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":42.941000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":59.155999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":62.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":57.537999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":58.637},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":53.792000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":41.353999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":36.481999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":11.039},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":17.869},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.2959999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":9.5679999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":42.941000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":59.155999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":62.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":57.537999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":58.637},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":53.792000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":41.353999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":36.481999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":11.039},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":17.869},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.2959999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":9.5679999999999996},{"$f":"IF($D53=1,\"\",MAX(F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53-DV53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53-DW53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53-DX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53-DY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53-DZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53-EA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53-EB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53-EC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53-ED53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53-EE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53-EF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53-EG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53-EH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53-EI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53-EJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53-EK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53-EL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53-EM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53-EN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53-EO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53-EP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53-EQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53-ER53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53-ES53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53-DV53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53-DW53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53-DX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53-DY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53-DZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53-EA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53-EB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53-EC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53-ED53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53-EE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53-EF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53-EG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53-EH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53-EI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53-EJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53-EK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53-EL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53-EM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53-EN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53-EO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53-EP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53-EQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53-ER53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53-ES53))","v":0},0,0,0,{"$f":"IF(StagingTRM!$C56=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD53:BA53))/2","v":0},0,{"$f":"+IL53-'Status Quo'!K52","v":-14622071.69853862},{"$f":"+IO53-SUM('Demand Revenues'!CC53:CZ53)/2","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB62)))","v":32.966357692307689},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC62)))","v":41.331199999999995},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD62)))","v":53.091599999999993},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE62)))","v":49.120607692307686},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF62)))","v":51.104649999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG62)))","v":42.415753846153848},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH62)))","v":32.792211538461537},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI62)))","v":28.544826923076918},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ62)))","v":48.72849999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK62)))","v":54.260011538461541},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL62)))","v":43.640774074074073},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM62)))","v":33.196420833333335},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN62)))","v":33.059187037037034},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO62)))","v":41.423049999999996},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP62)))","v":53.182599999999994},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ62)))","v":49.212457692307694},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR62)))","v":51.195545833333327},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS62)))","v":42.508453846153841},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT62)))","v":32.884911538461537},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU62)))","v":28.634976923076916},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV62)))","v":48.818649999999998},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW62)))","v":54.353561538461534},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX62)))","v":43.735473076923078},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY62)))","v":33.289850000000001},{"$f":"IF($E62=1,F62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.050999999999995},{"$f":"IF($E62=1,G62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.969000000000001},{"$f":"IF($E62=1,H62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.071999999999996},{"$f":"IF($E62=1,I62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.701000000000008},{"$f":"IF($E62=1,J62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.372999999999998},{"$f":"IF($E62=1,K62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.913000000000004},{"$f":"IF($E62=1,L62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.472999999999992},{"$f":"IF($E62=1,M62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.828000000000003},{"$f":"IF($E62=1,N62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.939},{"$f":"IF($E62=1,O62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.967999999999996},{"$f":"IF($E62=1,P62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.716000000000001},{"$f":"IF($E62=1,Q62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.353999999999992},{"$f":"IF($E62=1,R62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.164999999999999},{"$f":"IF($E62=1,S62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.315999999999995},{"$f":"IF($E62=1,T62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.103000000000002},{"$f":"IF($E62=1,U62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.145000000000003},{"$f":"IF($E62=1,V62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":56.976999999999997},{"$f":"IF($E62=1,W62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.212999999999994},{"$f":"IF($E62=1,X62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.705000000000002},{"$f":"IF($E62=1,Y62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.541},{"$f":"IF($E62=1,Z62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.690999999999995},{"$f":"IF($E62=1,AA62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.670999999999992},{"$f":"IF($E62=1,AB62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.419999999999998},{"$f":"IF($E62=1,AC62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.065999999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.427754807692306},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.887014999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.174939999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.550115384615388},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.529079999999993},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.228908653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.699557692307692},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.329860576923075},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.427164999999995},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.417677884615387},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.709388888888896},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.942239583333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.102872685185186},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.874997499999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.164704999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.514658653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.661499999999997},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212177884615386},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.691269230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.304394230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.457717500000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.392127403846153},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.486920673076916},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.405012500000002},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.59653048780488},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.939707165109031},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.735543604651163},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.758560975609761},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.402459459459465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.113073394495409},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.742124999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.152076219512193},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.509271875000003},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.170317073170722},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.813528846153847},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.204520833333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.958814102564105},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.882317757009339},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.63692441860465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.687472560975607},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.786055555555556},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.018541284403671},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.678914473684213},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.067881097560974},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.399706250000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.086076219512194},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.779073170731706},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.617984375000002},{"$f":"IF($D62=1,\"\",(BB62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.416139784946235},{"$f":"IF($D62=1,\"\",(BC62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.574829403606099},{"$f":"IF($D62=1,\"\",(BD62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.735219086021502},{"$f":"IF($D62=1,\"\",(BE62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.319430107526884},{"$f":"IF($D62=1,\"\",(BF62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.19936781609195},{"$f":"IF($D62=1,\"\",(BG62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.977390309555847},{"$f":"IF($D62=1,\"\",(BH62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.45086388888889},{"$f":"IF($D62=1,\"\",(BI62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.928901881720428},{"$f":"IF($D62=1,\"\",(BJ62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.574768055555552},{"$f":"IF($D62=1,\"\",(BK62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.663465053763431},{"$f":"IF($D62=1,\"\",(BL62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.817576612903231},{"$f":"IF($D62=1,\"\",(BM62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.864637500000001},{"$f":"IF($D62=1,\"\",(BN62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.365041666666666},{"$f":"IF($D62=1,\"\",(BO62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.542611650485433},{"$f":"IF($D62=1,\"\",(BP62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.684118279569887},{"$f":"IF($D62=1,\"\",(BQ62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.268264784946233},{"$f":"IF($D62=1,\"\",(BR62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.000595238095244},{"$f":"IF($D62=1,\"\",(BS62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.926418573351278},{"$f":"IF($D62=1,\"\",(BT62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.419386111111116},{"$f":"IF($D62=1,\"\",(BU62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.877544354838708},{"$f":"IF($D62=1,\"\",(BV62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543045833333338},{"$f":"IF($D62=1,\"\",(BW62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.612040322580647},{"$f":"IF($D62=1,\"\",(BX62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.766256720430107},{"$f":"IF($D62=1,\"\",(BY62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.833000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF($D62=1,\"\",MAX(F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62,0))","v":0.32469519230770061},{"$f":"IF($D62=1,\"\",MAX(L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62,0))","v":0.65940384615384318},{"$f":"IF($D62=1,\"\",MAX(M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62,0))","v":0.3048259615384552},{"$f":"IF($D62=1,\"\",MAX(X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62,0))","v":0.63109230769230251},{"$f":"IF($D62=1,\"\",MAX(Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62,0))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62-DV62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62-DW62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62-DX62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62-DY62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62-DZ62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62-EA62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62-EB62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62-EC62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62-ED62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62-EE62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62-EF62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62-EG62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62-EH62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62-EI62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62-EJ62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62-EK62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62-EL62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62-EM62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62-EN62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62-EO62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62-EP62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62-EQ62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62-ER62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62-ES62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62))","v":1.3505179073614535},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62))","v":1.0785705963938916},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62))","v":0.60498091397848697},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62))","v":0.75072758478080459},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62))","v":0.50893218390804407},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62))","v":2.5762135365980008},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62))","v":1.908097649572646},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62))","v":0.65817504135648974},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62))","v":2.4677319444444379},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62))","v":1.3383974611708425},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62))","v":1.3652953703703652},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62))","v":1.0734883495145624},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62))","v":0.61808172043010501},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62))","v":0.76459290736146102},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62))","v":2.5905852728025636},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62))","v":1.9029754273504196},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62))","v":0.67083256823820747},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62))","v":2.4607541666666606},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62))","v":1.3552663564929688},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62-DV62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62-DW62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62-DX62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62-DY62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62-DZ62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62-EA62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62-EB62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62-EC62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62-ED62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62-EE62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62-EF62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62-EG62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62-EH62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62-EI62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62-EJ62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62-EK62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62-EL62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62-EM62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62-EN62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62-EO62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62-EP62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62-EQ62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62-ER62))","v":0},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62-ES62))","v":0},0,103922.35680017663,5256.9245769230656,{"$f":"IF(StagingTRM!$C65=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD62:BA62))/2","v":4722785.6841453016},103922.35680017663,{"$f":"+IL62-'Status Quo'!K61","v":-822049.82845211891},{"$f":"+IO62-SUM('Demand Revenues'!CC62:CZ62)/2","v":0}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB71)))","v":17.518000000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC71)))","v":18.093450000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD71)))","v":18.21415},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE71)))","v":18.25665},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF71)))","v":20.16405},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG71)))","v":17.90645},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH71)))","v":16.421499999999998},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI71)))","v":12.51745},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ71)))","v":11.409900000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK71)))","v":12.048249999999999},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL71)))","v":15.86815},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM71)))","v":16.33905},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN71)))","v":17.399850000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO71)))","v":17.975300000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP71)))","v":18.09515},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ71)))","v":18.137650000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR71)))","v":20.04505},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS71)))","v":17.78745},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT71)))","v":16.302499999999998},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU71)))","v":12.397600000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV71)))","v":11.400549999999999},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW71)))","v":12.044849999999997},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX71)))","v":15.895350000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY71)))","v":16.3705},{"$f":"IF($E71=1,F71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.629999999999999},{"$f":"IF($E71=1,G71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.864000000000001},{"$f":"IF($E71=1,H71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.536000000000001},{"$f":"IF($E71=1,I71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.977},{"$f":"IF($E71=1,J71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.251999999999999},{"$f":"IF($E71=1,K71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.585000000000001},{"$f":"IF($E71=1,L71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.623000000000001},{"$f":"IF($E71=1,M71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.649000000000001},{"$f":"IF($E71=1,N71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.822000000000001},{"$f":"IF($E71=1,O71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.545},{"$f":"IF($E71=1,P71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.896000000000001},{"$f":"IF($E71=1,Q71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.086000000000002},{"$f":"IF($E71=1,R71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.946999999999999},{"$f":"IF($E71=1,S71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.778000000000002},{"$f":"IF($E71=1,T71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.163},{"$f":"IF($E71=1,U71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.248000000000001},{"$f":"IF($E71=1,V71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.305},{"$f":"IF($E71=1,W71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.619},{"$f":"IF($E71=1,X71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.623000000000001},{"$f":"IF($E71=1,Y71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.620999999999999},{"$f":"IF($E71=1,Z71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.821999999999999},{"$f":"IF($E71=1,AA71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.552},{"$f":"IF($E71=1,AB71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.933},{"$f":"IF($E71=1,AC71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.141999999999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.223735576923078},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.6367625},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.078809999999997},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.254213942307693},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.009119999999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.847711538461539},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.946324519230769},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.703692307692309},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.645087499999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.410091346153846},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.650152777777778},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.681627604166666},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.211564814814814},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.664572500000002},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.1264},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.30334855769231},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.053895833333332},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.864444711538463},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.949923076923076},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.690709134615382},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.6321125},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.402408653846154},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.708596153846154},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.660042499999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.408963414634146},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.020570093457945},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.265709302325583},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.174911585365853},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.490902027027028},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.508504587155965},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5727960526315794},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2591585365853657},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1104124999999998},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4925243902439016},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.128881410256412},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.490127976190475},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.245339743589744},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.020476635514017},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.283706395348835},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.192356707317073},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.523916666666667},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.498941896024466},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5494243421052616},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2182865853658535},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0686875000000002},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4532378048780492},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.276646341463413},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.325475000000001},{"$f":"IF($D71=1,\"\",(BB71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.541954301075268},{"$f":"IF($D71=1,\"\",(BC71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.026779472954232},{"$f":"IF($D71=1,\"\",(BD71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.315763440860216},{"$f":"IF($D71=1,\"\",(BE71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.455811827956989},{"$f":"IF($D71=1,\"\",(BF71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.512866379310344},{"$f":"IF($D71=1,\"\",(BG71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.378100942126514},{"$f":"IF($D71=1,\"\",(BH71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.521945833333332},{"$f":"IF($D71=1,\"\",(BI71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1851344086021509},{"$f":"IF($D71=1,\"\",(BJ71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.0741208333333336},{"$f":"IF($D71=1,\"\",(BK71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6829919354838712},{"$f":"IF($D71=1,\"\",(BL71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.754135752688173},{"$f":"IF($D71=1,\"\",(BM71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.725594444444445},{"$f":"IF($D71=1,\"\",(BN71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.548309139784944},{"$f":"IF($D71=1,\"\",(BO71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.042166435506241},{"$f":"IF($D71=1,\"\",(BP71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.349670698924729},{"$f":"IF($D71=1,\"\",(BQ71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.490975806451612},{"$f":"IF($D71=1,\"\",(BR71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.541047619047617},{"$f":"IF($D71=1,\"\",(BS71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.383261103633918},{"$f":"IF($D71=1,\"\",(BT71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.514156944444444},{"$f":"IF($D71=1,\"\",(BU71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1598561827956981},{"$f":"IF($D71=1,\"\",(BV71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.0483680555555566},{"$f":"IF($D71=1,\"\",(BW71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6613763440860225},{"$f":"IF($D71=1,\"\",(BX71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.754725806451612},{"$f":"IF($D71=1,\"\",(BY71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.733568055555555},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.3119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.5150000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.4089999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":8.4689999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.3170000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.5149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.65},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.3490000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.3680000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.3119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.5150000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.4089999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":8.4689999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.3170000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.5149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.65},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.3490000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.3680000000000001},{"$f":"IF($D71=1,\"\",MAX(F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71,0))","v":0.17497999999999791},{"$f":"IF($D71=1,\"\",MAX(K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71,0))","v":0.15567548076922755},{"$f":"IF($D71=1,\"\",MAX(M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71,0))","v":1.1204166666665571E-2},{"$f":"IF($D71=1,\"\",MAX(W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71,0))","v":3.3076923076921005E-2},{"$f":"IF($D71=1,\"\",MAX(Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71,0))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71-DV71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71-DW71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71-DX71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71-DY71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71-DZ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71-EA71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71-EB71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71-EC71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71-ED71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71-EE71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71-EF71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71-EG71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71-EH71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71-EI71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71-EJ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71-EK71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71-EL71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71-EM71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71-EN71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71-EO71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71-EP71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71-EQ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71-ER71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71-ES71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71))","v":0.46304569892473069},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71))","v":1.6712336206896534},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71))","v":0.94679905787348595},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71))","v":1.580054166666665},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71))","v":0.70176559139784978},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71))","v":0.33839086021505693},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71))","v":1.52405238095238},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71))","v":0.82263889636608134},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71))","v":1.4688430555555527},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71))","v":0.60734381720430086},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71-DV71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71-DW71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71-DX71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71-DY71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71-DZ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71-EA71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71-EB71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71-EC71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71-ED71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71-EE71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71-EF71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71-EG71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71-EH71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71-EI71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71-EJ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71-EK71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71-EL71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71-EM71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71-EN71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71-EO71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71-EP71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71-EQ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71-ER71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71-ES71))","v":0},0,37698.043592977723,1435.5830453525348,{"$f":"IF(StagingTRM!$C74=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD71:BA71))/2","v":1897030.0600552652},37698.043592977723,{"$f":"+IL71-'Status Quo'!K70","v":-192669.28209083431},{"$f":"+IO71-SUM('Demand Revenues'!CC71:CZ71)/2","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB72)))","v":7.8752500000000003},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC72)))","v":9.9925999999999995},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD72)))","v":11.411250000000001},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE72)))","v":11.352599999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF72)))","v":10.645399999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG72)))","v":9.3330000000000002},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH72)))","v":8.0188999999999986},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI72)))","v":7.2062999999999997},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ72)))","v":6.5501000000000005},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK72)))","v":7.7358500000000001},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL72)))","v":7.3779999999999992},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM72)))","v":6.3630999999999993},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN72)))","v":7.9075500000000005},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO72)))","v":10.03425},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP72)))","v":11.457149999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ72)))","v":11.39935},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR72)))","v":10.6896},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS72)))","v":9.3712499999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT72)))","v":8.0520500000000013},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU72)))","v":7.2351999999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV72)))","v":6.5781499999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW72)))","v":7.7690000000000001},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX72)))","v":7.4094500000000005},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY72)))","v":6.3894500000000001},{"$f":"IF($E72=1,F72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.4809999999999999},{"$f":"IF($E72=1,G72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.922000000000001},{"$f":"IF($E72=1,H72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.023999999999999},{"$f":"IF($E72=1,I72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.382000000000001},{"$f":"IF($E72=1,J72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.766999999999999},{"$f":"IF($E72=1,K72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.507},{"$f":"IF($E72=1,L72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.5839999999999996},{"$f":"IF($E72=1,M72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1680000000000001},{"$f":"IF($E72=1,N72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6429999999999998},{"$f":"IF($E72=1,O72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1199999999999992},{"$f":"IF($E72=1,P72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.577},{"$f":"IF($E72=1,Q72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4189999999999996},{"$f":"IF($E72=1,R72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.4529999999999994},{"$f":"IF($E72=1,S72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.5969999999999995},{"$f":"IF($E72=1,T72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.55},{"$f":"IF($E72=1,U72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.603999999999999},{"$f":"IF($E72=1,V72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.766999999999999},{"$f":"IF($E72=1,W72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.507},{"$f":"IF($E72=1,X72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.5839999999999996},{"$f":"IF($E72=1,Y72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1680000000000001},{"$f":"IF($E72=1,Z72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6429999999999998},{"$f":"IF($E72=1,AA72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1199999999999992},{"$f":"IF($E72=1,AB72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.577},{"$f":"IF($E72=1,AC72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4189999999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2795504807692311},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5459949999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.87013},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.102064903846154},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1740174999999997},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5875913461538467},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.733091346153846},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5290913461538462},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8351499999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5066490384615383},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2772361111111117},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5904973958333342},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0721828703703702},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5797275000000006},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.9107425},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.139721153846153},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5499817708333339},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6187403846153847},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7593221153846157},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5529374999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8607399999999998},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5349735576923074},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5466033653846161},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3893525000000002},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6639146341463409},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3710623052959496},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9771162790697687},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1759085365853661},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2531351351351345},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1326880733944948},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7902006578947365},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.534664634146341},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1140468749999997},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8971280487804876},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.522846153846154},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0813571428571427},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9235288461538467},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4001588785046728},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0106540697674422},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2101067073170739},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4855868055555561},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.157862385321101},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8127598684210522},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5542225609756102},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1320874999999999},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9184420731707315},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3206554878048777},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3033718749999998},{"$f":"IF($D72=1,\"\",(BB72*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ72*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.567280913978494},{"$f":"IF($D72=1,\"\",(BC72*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA72*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0228973647711506},{"$f":"IF($D72=1,\"\",(BD72*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB72*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9948655913978506},{"$f":"IF($D72=1,\"\",(BE72*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC72*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6937594086021495},{"$f":"IF($D72=1,\"\",(BF72*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD72*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7823778735632185},{"$f":"IF($D72=1,\"\",(BG72*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE72*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9472772543741588},{"$f":"IF($D72=1,\"\",(BH72*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF72*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3349819444444444},{"$f":"IF($D72=1,\"\",(BI72*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG72*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0906881720430102},{"$f":"IF($D72=1,\"\",(BJ72*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH72*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0702152777777778},{"$f":"IF($D72=1,\"\",(BK72*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI72*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7970752688172036},{"$f":"IF($D72=1,\"\",(BL72*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ72*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.541524193548387},{"$f":"IF($D72=1,\"\",(BM72*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK72*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8862319444444449},{"$f":"IF($D72=1,\"\",(BN72*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL72*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5904892473118286},{"$f":"IF($D72=1,\"\",(BO72*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM72*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0545658807212206},{"$f":"IF($D72=1,\"\",(BP72*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN72*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.032206989247312},{"$f":"IF($D72=1,\"\",(BQ72*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO72*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7298911290322589},{"$f":"IF($D72=1,\"\",(BR72*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP72*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0938125000000003},{"$f":"IF($D72=1,\"\",(BS72*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ72*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.975796769851951},{"$f":"IF($D72=1,\"\",(BT72*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR72*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3596625000000007},{"$f":"IF($D72=1,\"\",(BU72*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS72*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1126438172043009},{"$f":"IF($D72=1,\"\",(BV72*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT72*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0924499999999995},{"$f":"IF($D72=1,\"\",(BW72*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU72*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.822309139784946},{"$f":"IF($D72=1,\"\",(BX72*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV72*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5652715053763435},{"$f":"IF($D72=1,\"\",(BY72*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW72*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9066944444444438},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.294},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.3839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.014},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88400000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.294},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.3839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.014},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88400000000000001},{"$f":"IF($D72=1,\"\",MAX(F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB72,0))","v":0.20594951923076898},{"$f":"IF($D72=1,\"\",MAX(G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF72,0))","v":0.59278249999999844},{"$f":"IF($D72=1,\"\",MAX(K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG72,0))","v":9.8408653846153271E-2},{"$f":"IF($D72=1,\"\",MAX(L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI72,0))","v":0.40550865384615342},{"$f":"IF($D72=1,\"\",MAX(N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN72,0))","v":0.43991712962963003},{"$f":"IF($D72=1,\"\",MAX(S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR72,0))","v":0.25321822916666648},{"$f":"IF($D72=1,\"\",MAX(W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS72,0))","v":9.8759615384614641E-2},{"$f":"IF($D72=1,\"\",MAX(X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU72,0))","v":0.40546249999999961},{"$f":"IF($D72=1,\"\",MAX(Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY72,0))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB72-DV72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC72-DW72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD72-DX72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE72-DY72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF72-DZ72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG72-EA72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH72-EB72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI72-EC72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ72-ED72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK72-EE72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL72-EF72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM72-EG72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN72-EH72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO72-EI72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP72-EJ72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ72-EK72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR72-EL72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS72-EM72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT72-EN72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU72-EO72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV72-EP72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW72-EQ72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX72-ER72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY72-ES72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX72))","v":0.91821908602150604},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY72))","v":0.20630263522884817},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB72))","v":0.98442212643677962},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC72))","v":0.73872274562584117},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD72))","v":0.26881805555555438},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE72))","v":0.84391182795698949},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF72))","v":0.32398472222222274},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG72))","v":0.57362473118279578},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH72))","v":0.53447580645161175},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI72))","v":0.353968055555554},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ72))","v":0.92161075268817161},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK72))","v":0.20893411927877992},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN72))","v":0.70938750000000006},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO72))","v":0.7417032301480484},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP72))","v":0.27143750000000022},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ72))","v":0.84575618279569831},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR72))","v":0.32485000000000053},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS72))","v":0.57569086021505367},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT72))","v":0.53662849462365703},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU72))","v":0.355205555555556},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX72-DV72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY72-DW72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ72-DX72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA72-DY72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB72-DZ72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC72-EA72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD72-EB72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE72-EC72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF72-ED72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG72-EE72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH72-EF72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI72-EG72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ72-EH72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK72-EI72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL72-EJ72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM72-EK72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN72-EL72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO72-EM72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP72-EN72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ72-EO72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR72-EP72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS72-EQ72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT72-ER72))","v":0},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU72-ES72))","v":0},0,51831.09919099047,10325.09169385237,{"$f":"IF(StagingTRM!$C75=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD72:BA72))/2","v":1097701.533658602},51831.09919099047,{"$f":"+IL72-'Status Quo'!K71","v":-114617.12421977385},{"$f":"+IO72-SUM('Demand Revenues'!CC72:CZ72)/2","v":0}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB81)))","v":16.744850000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC81)))","v":21.305099999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD81)))","v":27.08595},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE81)))","v":24.894649999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF81)))","v":29.035850000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG81)))","v":20.338650000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH81)))","v":18.5154},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI81)))","v":13.236050000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ81)))","v":11.5199},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK81)))","v":12.163349999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL81)))","v":12.0588},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM81)))","v":11.792749999999998},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN81)))","v":16.756399999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO81)))","v":21.339600000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP81)))","v":27.151050000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ81)))","v":24.948700000000002},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR81)))","v":29.110300000000002},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS81)))","v":20.3689},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT81)))","v":18.536300000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU81)))","v":13.229749999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV81)))","v":11.480450000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW81)))","v":12.125599999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX81)))","v":12.021899999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY81)))","v":11.753299999999999},{"$f":"IF($E81=1,F81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.449},{"$f":"IF($E81=1,G81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.652000000000001},{"$f":"IF($E81=1,H81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.228000000000002},{"$f":"IF($E81=1,I81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.014000000000003},{"$f":"IF($E81=1,J81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.208000000000002},{"$f":"IF($E81=1,K81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.029},{"$f":"IF($E81=1,L81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.603000000000002},{"$f":"IF($E81=1,M81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.98},{"$f":"IF($E81=1,N81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.661},{"$f":"IF($E81=1,O81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.234000000000002},{"$f":"IF($E81=1,P81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.252999999999998},{"$f":"IF($E81=1,Q81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.163},{"$f":"IF($E81=1,R81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.256},{"$f":"IF($E81=1,S81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.749000000000002},{"$f":"IF($E81=1,T81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.113},{"$f":"IF($E81=1,U81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.904},{"$f":"IF($E81=1,V81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.425000000000001},{"$f":"IF($E81=1,W81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.106999999999999},{"$f":"IF($E81=1,X81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.773},{"$f":"IF($E81=1,Y81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.988},{"$f":"IF($E81=1,Z81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.675000000000001},{"$f":"IF($E81=1,AA81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.266000000000002},{"$f":"IF($E81=1,AB81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.375},{"$f":"IF($E81=1,AC81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.164999999999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.951216346153844},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.082255},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.488897499999997},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.038052884615386},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.424107500000002},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.001153846153844},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.828622596153846},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.961423076923076},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.15855},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.654850961538461},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.01603009259259},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2744296875},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.953101851851853},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.113592499999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.563974999999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.116360576923078},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.503768229166671},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.032004807692307},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.846617788461536},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.956572115384613},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.154895},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.65413701923077},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.041800480769231},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2444775},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.525155487804879},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.998214953271027},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.592938953488375},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.388338414634145},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.38537837837838},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.830366972477064},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87778947368421},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9765914634146347},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6297937500000002},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4898506097560968},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9271282051282057},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2363660714285709},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.356282051282051},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.005423676012461},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.639093023255814},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.439189024390245},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.405083333333337},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.842495412844038},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87835855263158},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9541189024390242},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6052937499999995},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4645304878048782},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.060792682926829},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0831374999999994},{"$f":"IF($D81=1,\"\",(BB81*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ81*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.440802419354837},{"$f":"IF($D81=1,\"\",(BC81*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA81*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.263979195561719},{"$f":"IF($D81=1,\"\",(BD81*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB81*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.225174731182793},{"$f":"IF($D81=1,\"\",(BE81*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC81*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.988178763440857},{"$f":"IF($D81=1,\"\",(BF81*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD81*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.706487068965519},{"$f":"IF($D81=1,\"\",(BG81*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE81*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.60566621803499},{"$f":"IF($D81=1,\"\",(BH81*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF81*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.582715277777778},{"$f":"IF($D81=1,\"\",(BI81*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG81*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6455295698924726},{"$f":"IF($D81=1,\"\",(BJ81*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH81*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5902138888888881},{"$f":"IF($D81=1,\"\",(BK81*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI81*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8186680107526882},{"$f":"IF($D81=1,\"\",(BL81*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ81*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3013293010752687},{"$f":"IF($D81=1,\"\",(BM81*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK81*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8566666666666656},{"$f":"IF($D81=1,\"\",(BN81*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL81*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.444758064516131},{"$f":"IF($D81=1,\"\",(BO81*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM81*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.284574202496533},{"$f":"IF($D81=1,\"\",(BP81*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN81*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.286879032258067},{"$f":"IF($D81=1,\"\",(BQ81*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO81*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.054381720430108},{"$f":"IF($D81=1,\"\",(BR81*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP81*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.747188988095242},{"$f":"IF($D81=1,\"\",(BS81*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ81*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.628277254374158},{"$f":"IF($D81=1,\"\",(BT81*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR81*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.593352777777778},{"$f":"IF($D81=1,\"\",(BU81*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS81*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6329099462365591},{"$f":"IF($D81=1,\"\",(BV81*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT81*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5772944444444441},{"$f":"IF($D81=1,\"\",(BW81*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU81*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8071061827956996},{"$f":"IF($D81=1,\"\",(BX81*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV81*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2867325268817194},{"$f":"IF($D81=1,\"\",(BY81*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW81*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8394375000000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF($D81=1,\"\",MAX(F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC81,0))","v":0.27094499999999755},{"$f":"IF($D81=1,\"\",MAX(H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF81,0))","v":3.2955925000000015},{"$f":"IF($D81=1,\"\",MAX(K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH81,0))","v":0.22717740384615404},{"$f":"IF($D81=1,\"\",MAX(M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO81,0))","v":0.25460750000000232},{"$f":"IF($D81=1,\"\",MAX(T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR81,0))","v":3.2638317708333311},{"$f":"IF($D81=1,\"\",MAX(W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT81,0))","v":0.21298221153846342},{"$f":"IF($D81=1,\"\",MAX(Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY81,0))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB81-DV81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC81-DW81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD81-DX81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE81-DY81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF81-DZ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG81-EA81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH81-EB81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI81-EC81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ81-ED81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK81-EE81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL81-EF81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM81-EG81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN81-EH81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO81-EI81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP81-EJ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ81-EK81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR81-EL81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS81-EM81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT81-EN81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU81-EO81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV81-EP81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW81-EQ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX81-ER81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY81-ES81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX81))","v":1.1568975806451665},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY81))","v":2.0892208044382787},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB81))","v":5.0132129310344844},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC81))","v":0.95163378196501114},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD81))","v":1.4730847222222216},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE81))","v":1.0625704301075274},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG81))","v":6.031989247311742E-3},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH81))","v":0.43727069892473125},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI81))","v":0.66283333333333161},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ81))","v":1.1490419354838668},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK81))","v":2.0836257975034691},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN81))","v":5.0204110119047591},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO81))","v":0.94052274562584159},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP81))","v":1.466247222222222},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ81))","v":1.0565900537634398},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT81))","v":0.40806747311827962},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU81))","v":0.63416249999999863},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX81-DV81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY81-DW81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ81-DX81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA81-DY81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB81-DZ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC81-EA81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD81-EB81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE81-EC81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF81-ED81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG81-EE81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH81-EF81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI81-EG81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ81-EH81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK81-EI81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL81-EJ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM81-EK81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN81-EL81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO81-EM81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP81-EN81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ81-EO81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR81-EP81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS81-EQ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT81-ER81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU81-ES81))","v":0},0,117824.39295482583,39121.499375681087,{"$f":"IF(StagingTRM!$C84=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD81:BA81))/2","v":2238555.9531612769},117824.39295482583,{"$f":"+IL81-'Status Quo'!K80","v":-251292.40839669263},{"$f":"+IO81-SUM('Demand Revenues'!CC81:CZ81)/2","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB90)))","v":7.865949999999998},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC90)))","v":5.4638500000000008},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD90)))","v":7.1604499999999991},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE90)))","v":7.5242499999999986},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF90)))","v":6.4609000000000005},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG90)))","v":6.2118499999999983},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH90)))","v":6.98705},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI90)))","v":8.0095999999999989},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ90)))","v":9.9135999999999989},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK90)))","v":11.605949999999998},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL90)))","v":11.477599999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM90)))","v":9.2556999999999992},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN90)))","v":7.9482999999999997},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO90)))","v":5.6532999999999998},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP90)))","v":7.3830500000000008},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ90)))","v":7.7272999999999996},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR90)))","v":6.5713000000000008},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS90)))","v":6.2329999999999988},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT90)))","v":6.9436},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU90)))","v":7.9661500000000007},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV90)))","v":9.8692999999999991},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW90)))","v":11.562499999999998},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX90)))","v":11.434149999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY90)))","v":9.2122499999999992},{"$f":"IF($E90=1,F90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.1679999999999993},{"$f":"IF($E90=1,G90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.0540000000000003},{"$f":"IF($E90=1,H90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8069999999999999},{"$f":"IF($E90=1,I90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.3010000000000002},{"$f":"IF($E90=1,J90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.9609999999999985},{"$f":"IF($E90=1,K90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0510000000000002},{"$f":"IF($E90=1,L90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5969999999999995},{"$f":"IF($E90=1,M90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1109999999999989},{"$f":"IF($E90=1,N90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.270999999999999},{"$f":"IF($E90=1,O90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.79},{"$f":"IF($E90=1,P90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.045999999999999},{"$f":"IF($E90=1,Q90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.54},{"$f":"IF($E90=1,R90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.7639999999999993},{"$f":"IF($E90=1,S90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.1849999999999996},{"$f":"IF($E90=1,T90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.786999999999999},{"$f":"IF($E90=1,U90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.18},{"$f":"IF($E90=1,V90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1229999999999993},{"$f":"IF($E90=1,W90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0689999999999991},{"$f":"IF($E90=1,X90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5869999999999997},{"$f":"IF($E90=1,Y90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1110000000000007},{"$f":"IF($E90=1,Z90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.292999999999999},{"$f":"IF($E90=1,AA90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.805999999999999},{"$f":"IF($E90=1,AB90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.061999999999999},{"$f":"IF($E90=1,AC90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.555999999999999},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2027139423076925},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8898000000000001},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5848175000000007},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4700721153846157},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4551274999999997},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6566466346153845},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1671947115384613},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2127211538461546},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5342175000000005},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.512810096153846},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9473518518518524},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3981614583333339},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9891111111111108},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0249124999999992},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7457999999999991},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5822548076923075},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5434296874999998},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6271346153846147},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0828509615384609},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1283413461538467},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4502625000000009},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.428199519230768},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.330651442307691},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9295674999999992},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7415060975609755},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8230155763239879},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6314883720930231},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9999512195121953},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3468479729729728},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5096727828746177},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7085131578947368},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1438658536585358},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9738218749999987},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1219115853658543},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5118108974358968},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1568601190476189},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1135544871794867},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9300591900311526},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7560988372093016},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1144817073170721},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3392534722222216},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4768654434250763},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6231907894736834},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0577286585365853},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8880406249999995},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0360487804878051},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.902530487804877},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4898218749999996},{"$f":"IF($D90=1,\"\",(BB90*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ90*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5585255376344085},{"$f":"IF($D90=1,\"\",(BC90*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA90*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8600665742024969},{"$f":"IF($D90=1,\"\",(BD90*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB90*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1440309139784945},{"$f":"IF($D90=1,\"\",(BE90*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC90*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2628145161290334},{"$f":"IF($D90=1,\"\",(BF90*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD90*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4090775862068963},{"$f":"IF($D90=1,\"\",(BG90*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE90*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5919623149394346},{"$f":"IF($D90=1,\"\",(BH90*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF90*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9735291666666663},{"$f":"IF($D90=1,\"\",(BI90*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG90*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7415053763440866},{"$f":"IF($D90=1,\"\",(BJ90*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH90*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8407083333333327},{"$f":"IF($D90=1,\"\",(BK90*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI90*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8996182795698928},{"$f":"IF($D90=1,\"\",(BL90*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ90*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3453508064516146},{"$f":"IF($D90=1,\"\",(BM90*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK90*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.8188875000000007},{"$f":"IF($D90=1,\"\",(BN90*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL90*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6219422043010745},{"$f":"IF($D90=1,\"\",(BO90*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM90*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9826823855755888},{"$f":"IF($D90=1,\"\",(BP90*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN90*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2881962365591395},{"$f":"IF($D90=1,\"\",(BQ90*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO90*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3760322580645159},{"$f":"IF($D90=1,\"\",(BR90*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP90*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4559255952380949},{"$f":"IF($D90=1,\"\",(BS90*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ90*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5609999999999991},{"$f":"IF($D90=1,\"\",(BT90*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR90*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8887722222222214},{"$f":"IF($D90=1,\"\",(BU90*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS90*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6563508064516137},{"$f":"IF($D90=1,\"\",(BV90*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT90*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7559416666666667},{"$f":"IF($D90=1,\"\",(BW90*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU90*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8144556451612903},{"$f":"IF($D90=1,\"\",(BX90*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV90*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2601895161290315},{"$f":"IF($D90=1,\"\",(BY90*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW90*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.7341249999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.246},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.246},{"$f":"IF($D90=1,\"\",MAX(F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB90,0))","v":0.88618605769230552},{"$f":"IF($D90=1,\"\",MAX(G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC90,0))","v":0.22090000000000032},{"$f":"IF($D90=1,\"\",MAX(H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE90,0))","v":0.33742788461538264},{"$f":"IF($D90=1,\"\",MAX(J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF90,0))","v":0.47667250000000028},{"$f":"IF($D90=1,\"\",MAX(K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG90,0))","v":1.0700533653846138},{"$f":"IF($D90=1,\"\",MAX(L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH90,0))","v":1.1979052884615387},{"$f":"IF($D90=1,\"\",MAX(M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN90,0))","v":1.1504888888888889},{"$f":"IF($D90=1,\"\",MAX(S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO90,0))","v":0.22468749999999993},{"$f":"IF($D90=1,\"\",MAX(T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ90,0))","v":0.37534519230769181},{"$f":"IF($D90=1,\"\",MAX(V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR90,0))","v":0.46217031250000051},{"$f":"IF($D90=1,\"\",MAX(W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS90,0))","v":1.0998653846153839},{"$f":"IF($D90=1,\"\",MAX(X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT90,0))","v":1.2293490384615389},{"$f":"IF($D90=1,\"\",MAX(Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU90,0))","v":2.5958653846153368E-2},{"$f":"IF($D90=1,\"\",MAX(Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX90,0))","v":0},{"$f":"IF($D90=1,\"\",MAX(AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY90,0))","v":0.25093249999999934},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB90-DV90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC90-DW90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD90-DX90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE90-DY90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF90-DZ90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG90-EA90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH90-EB90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI90-EC90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ90-ED90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK90-EE90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL90-EF90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM90-EG90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN90-EH90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO90-EI90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP90-EJ90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ90-EK90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR90-EL90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS90-EM90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT90-EN90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU90-EO90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV90-EP90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW90-EQ90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX90-ER90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY90-ES90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX90))","v":1.5303744623655895},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY90))","v":0.25063342579750358},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ90))","v":0.36386908602150481},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA90))","v":0.54468548387096494},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB90))","v":0.52272241379310369},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC90))","v":1.1347376850605637},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD90))","v":1.3915708333333336},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE90))","v":0.46569462365591185},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI90))","v":0.41451249999999895},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ90))","v":1.5176577956989252},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK90))","v":0.26691761442441031},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL90))","v":0.38590376344086064},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM90))","v":0.58156774193548344},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN90))","v":0.54967440476190532},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO90))","v":1.1659999999999995},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP90))","v":1.4234277777777784},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ90))","v":0.4979491935483864},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU90))","v":0.44637499999999886},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX90-DV90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY90-DW90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ90-DX90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA90-DY90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB90-DZ90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC90-EA90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD90-EB90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE90-EC90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF90-ED90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG90-EE90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH90-EF90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI90-EG90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ90-EH90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK90-EI90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL90-EJ90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM90-EK90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN90-EL90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO90-EM90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP90-EN90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ90-EO90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR90-EP90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS90-EQ90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT90-ER90))","v":0},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU90-ES90))","v":0},0,57445.390238630323,36798.33275823982,{"$f":"IF(StagingTRM!$C93=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD90:BA90))/2","v":911121.23428687139},57445.390238630323,{"$f":"+IL90-'Status Quo'!K89","v":-242511.35564747592},{"$f":"+IO90-SUM('Demand Revenues'!CC90:CZ90)/2","v":0}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB99)))","v":14.2919},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC99)))","v":19.249949999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD99)))","v":21.77955},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE99)))","v":22.104249999999997},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF99)))","v":20.889600000000002},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG99)))","v":17.253299999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH99)))","v":15.15635},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI99)))","v":13.4878},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ99)))","v":11.9221},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK99)))","v":11.559150000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL99)))","v":11.705350000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM99)))","v":13.30335},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN99)))","v":14.36585},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO99)))","v":19.335799999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP99)))","v":21.862849999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ99)))","v":22.187550000000002},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR99)))","v":20.972899999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS99)))","v":17.330649999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT99)))","v":15.232849999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU99)))","v":13.566000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV99)))","v":12.0054},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW99)))","v":11.639900000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX99)))","v":11.78525},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY99)))","v":13.387499999999999},{"$f":"IF($E99=1,F99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.839},{"$f":"IF($E99=1,G99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.646000000000001},{"$f":"IF($E99=1,H99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.693999999999999},{"$f":"IF($E99=1,I99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.704000000000001},{"$f":"IF($E99=1,J99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.939},{"$f":"IF($E99=1,K99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.728000000000002},{"$f":"IF($E99=1,L99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.201000000000001},{"$f":"IF($E99=1,M99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.589},{"$f":"IF($E99=1,N99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.94},{"$f":"IF($E99=1,O99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.962},{"$f":"IF($E99=1,P99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.945},{"$f":"IF($E99=1,Q99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.782999999999999},{"$f":"IF($E99=1,R99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.760999999999999},{"$f":"IF($E99=1,S99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.192},{"$f":"IF($E99=1,T99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.734999999999999},{"$f":"IF($E99=1,U99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.792999999999999},{"$f":"IF($E99=1,V99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.030999999999999},{"$f":"IF($E99=1,W99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.812000000000001},{"$f":"IF($E99=1,X99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.278},{"$f":"IF($E99=1,Y99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.656000000000001},{"$f":"IF($E99=1,Z99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.023999999999999},{"$f":"IF($E99=1,AA99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.06},{"$f":"IF($E99=1,AB99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.04},{"$f":"IF($E99=1,AC99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.858000000000001},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.898459134615385},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.079529999999998},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.334775},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.236033653846153},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.027070000000002},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.646387019230769},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.779718750000001},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.300052884615384},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.475365},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.665173076923079},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.74855324074074},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.039453125},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.415990740740741},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.11544},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.36778},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.267980769230768},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.312606770833334},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.680891826923077},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812314903846154},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.330084134615383},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.509755},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.696838942307693},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.194944711538461},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5911525},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.855295731707317},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.531959501557633},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.715386627906977},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.68419512195122},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.019516891891893},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.330272171253823},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.049345394736843},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.581646341463415},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7261249999999997},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1386981707317076},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.002099358974359},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9523690476190474},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.439512820512821},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.562510903426791},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.742212209302325},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.711902439024389},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.056284722222223},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.357899082568808},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.077855263157895},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6071097560975609},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7522750000000009},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1658323170731713},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5882774390243899},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4270499999999995},{"$f":"IF($D99=1,\"\",(BB99*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ99*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.556849462365593},{"$f":"IF($D99=1,\"\",(BC99*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA99*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.945313453536754},{"$f":"IF($D99=1,\"\",(BD99*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB99*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.661294354838709},{"$f":"IF($D99=1,\"\",(BE99*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC99*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.111029569892473},{"$f":"IF($D99=1,\"\",(BF99*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD99*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.173283045977012},{"$f":"IF($D99=1,\"\",(BG99*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE99*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.186939434724092},{"$f":"IF($D99=1,\"\",(BH99*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF99*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.049116666666668},{"$f":"IF($D99=1,\"\",(BI99*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG99*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.542475806451614},{"$f":"IF($D99=1,\"\",(BJ99*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH99*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.253480555555555},{"$f":"IF($D99=1,\"\",(BK99*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI99*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9922110215053763},{"$f":"IF($D99=1,\"\",(BL99*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ99*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.016169354838711},{"$f":"IF($D99=1,\"\",(BM99*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK99*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.598813888888888},{"$f":"IF($D99=1,\"\",(BN99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.587145161290321},{"$f":"IF($D99=1,\"\",(BO99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.978837725381412},{"$f":"IF($D99=1,\"\",(BP99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.691442204301076},{"$f":"IF($D99=1,\"\",(BQ99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.141107526881722},{"$f":"IF($D99=1,\"\",(BR99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.345611607142857},{"$f":"IF($D99=1,\"\",(BS99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.218417227456259},{"$f":"IF($D99=1,\"\",(BT99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.0799875},{"$f":"IF($D99=1,\"\",(BU99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.570493279569893},{"$f":"IF($D99=1,\"\",(BV99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.284208333333334},{"$f":"IF($D99=1,\"\",(BW99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.021879032258065},{"$f":"IF($D99=1,\"\",(BX99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.045768817204301},{"$f":"IF($D99=1,\"\",(BY99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629329166666666},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.357},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.357},{"$f":"IF($D99=1,\"\",MAX(F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY99,0))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB99-DV99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC99-DW99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD99-DX99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE99-DY99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF99-DZ99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG99-EA99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH99-EB99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI99-EC99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ99-ED99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK99-EE99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL99-EF99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM99-EG99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN99-EH99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO99-EI99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP99-EJ99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ99-EK99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR99-EL99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS99-EM99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT99-EN99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU99-EO99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV99-EP99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW99-EQ99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX99-ER99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY99-ES99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ99))","v":0.27480564516129036},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA99))","v":9.2470430107525203E-2},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB99))","v":2.9916954022990438E-2},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE99))","v":0.56512419354838528},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI99))","v":0.35688611111111257},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL99))","v":0.31325779569892021},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM99))","v":0.13099247311827966},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ99))","v":0.60150672043010722},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU99))","v":0.39567083333333208},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX99-DV99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY99-DW99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ99-DX99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA99-DY99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB99-DZ99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC99-EA99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD99-EB99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE99-EC99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF99-ED99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG99-EE99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH99-EF99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI99-EG99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ99-EH99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK99-EI99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL99-EJ99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM99-EK99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN99-EL99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO99-EM99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP99-EN99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ99-EO99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR99-EP99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS99-EQ99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT99-ER99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU99-ES99))","v":0},0,12413.396401719472,0,{"$f":"IF(StagingTRM!$C102=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD99:BA99))/2","v":1939652.0668116251},12413.396401719472,{"$f":"+IL99-'Status Quo'!K98","v":-206705.1882983307},{"$f":"+IO99-SUM('Demand Revenues'!CC99:CZ99)/2","v":0}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB108)))","v":519.8346153846154},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC108)))","v":870.4375},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD108)))","v":878.38},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE108)))","v":1016.2254807692307},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF108)))","v":991.95500000000004},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG108)))","v":903.81971153846155},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH108)))","v":510.71490384615367},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI108)))","v":161.18461538461531},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ108)))","v":-36.232499999999959},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK108)))","v":377.5052884615385},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL108)))","v":423.10509259259265},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM108)))","v":562.01145833333339},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN108)))","v":563.38055555555559},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO108)))","v":876.48},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP108)))","v":897.92499999999995},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ108)))","v":1011.970673076923},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR108)))","v":973.95989583333312},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS108)))","v":907.21249999999986},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT108)))","v":506.41298076923067},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU108)))","v":160.38125000000002},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV108)))","v":-44.684999999999945},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW108)))","v":385.30288461538464},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX108)))","v":427.5038461538461},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY108)))","v":569.70749999999998},{"$f":"IF($E108=1,F108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,G108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,H108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,I108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,J108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":923.52100000000007},{"$f":"IF($E108=1,K108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":847.29700000000014},{"$f":"IF($E108=1,L108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":659.43},{"$f":"IF($E108=1,M108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":485.04900000000009},{"$f":"IF($E108=1,N108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":470.12900000000002},{"$f":"IF($E108=1,O108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":544.24699999999996},{"$f":"IF($E108=1,P108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":552.1350000000001},{"$f":"IF($E108=1,Q108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":493.05399999999997},{"$f":"IF($E108=1,R108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":653.73199999999997},{"$f":"IF($E108=1,S108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":839.69},{"$f":"IF($E108=1,T108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1000.739},{"$f":"IF($E108=1,U108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1023.1700000000001},{"$f":"IF($E108=1,V108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":907.69900000000007},{"$f":"IF($E108=1,W108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":852.03400000000011},{"$f":"IF($E108=1,X108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":654.93900000000008},{"$f":"IF($E108=1,Y108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":484.17399999999998},{"$f":"IF($E108=1,Z108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":461.07500000000005},{"$f":"IF($E108=1,AA108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":552.48500000000013},{"$f":"IF($E108=1,AB108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":556.78800000000001},{"$f":"IF($E108=1,AC108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":501.48},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":494.41789423076921},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":846.57007750000002},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":918.68484499999988},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":967.34540384615377},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":928.91},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":866.4856514423077},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":429.42089903846147},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":164.40444711538461},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":-50.187967499999942},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":326.40099278846162},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":346.94654166666669},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":631.48917708333329},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":464.7962962962963},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":840.69461000000001},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":919.44640749999996},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":962.2890625},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":930.94555729166666},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":865.2643485576923},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":426.60907451923077},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":159.86636057692311},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":-48.275312499999998},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":323.64430528846157},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":381.37650240384613},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":590.72492249999993},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.66815853658539},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":557.31162305295959},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":512.76199127906978},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":667.78449085365855},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":713.99345608108115},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":601.93262691131497},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.25626973684217},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":-56.116615853658537},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":-274.26191249999999},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":108.46112804878049},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":206.99068589743584},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":321.3635595238095},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":314.66666666666669},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":552.74503426791284},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":513.32104069767445},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":663.7646737804879},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":701.24967361111112},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":600.96339755351687},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":258.9560032894737},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":-59.540871951219565},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":-272.56523437499999},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.47246646341458},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":164.32126524390245},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":360.05322187499996},{"$f":"IF($D108=1,\"\",(BB108*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ108*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":390.92607526881721},{"$f":"IF($D108=1,\"\",(BC108*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA108*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":717.78788072122063},{"$f":"IF($D108=1,\"\",(BD108*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB108*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":731.0000846774193},{"$f":"IF($D108=1,\"\",(BE108*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC108*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":835.28091532258054},{"$f":"IF($D108=1,\"\",(BF108*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD108*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":837.50871120689669},{"$f":"IF($D108=1,\"\",(BG108*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE108*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":750.05383580080752},{"$f":"IF($D108=1,\"\",(BH108*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF108*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":358.41805555555555},{"$f":"IF($D108=1,\"\",(BI108*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG108*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.185483870967744},{"$f":"IF($D108=1,\"\",(BJ108*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH108*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":-149.77638749999997},{"$f":"IF($D108=1,\"\",(BK108*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI108*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":230.31997715053765},{"$f":"IF($D108=1,\"\",(BL108*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ108*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":288.25537634408602},{"$f":"IF($D108=1,\"\",(BM108*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK108*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":486.76388888888891},{"$f":"IF($D108=1,\"\",(BN108*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL108*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":401.83870967741933},{"$f":"IF($D108=1,\"\",(BO108*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM108*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":712.495145631068},{"$f":"IF($D108=1,\"\",(BP108*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN108*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":731.66801209677408},{"$f":"IF($D108=1,\"\",(BQ108*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO108*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":830.6815362903227},{"$f":"IF($D108=1,\"\",(BR108*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP108*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":832.50446428571433},{"$f":"IF($D108=1,\"\",(BS108*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ108*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":748.94347240915204},{"$f":"IF($D108=1,\"\",(BT108*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR108*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":355.82222222222219},{"$f":"IF($D108=1,\"\",(BU108*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS108*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.138440860215056},{"$f":"IF($D108=1,\"\",(BV108*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT108*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":-147.95972222222221},{"$f":"IF($D108=1,\"\",(BW108*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU108*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":227.90188172043011},{"$f":"IF($D108=1,\"\",(BX108*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV108*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":285.68548387096774},{"$f":"IF($D108=1,\"\",(BY108*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW108*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":488.20416666666665},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":63.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":63.36},{"$f":"IF($D108=1,\"\",MAX(F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY108,0))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB108-DV108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC108-DW108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD108-DX108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE108-DY108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF108-DZ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG108-EA108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH108-EB108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI108-EC108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ108-ED108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK108-EE108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL108-EF108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM108-EG108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN108-EH108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO108-EI108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP108-EJ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ108-EK108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR108-EL108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS108-EM108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT108-EN108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU108-EO108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV108-EP108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW108-EQ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX108-ER108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY108-ES108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX108-DV108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY108-DW108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ108-DX108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA108-DY108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB108-DZ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC108-EA108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD108-EB108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE108-EC108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF108-ED108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG108-EE108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH108-EF108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI108-EG108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ108-EH108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK108-EI108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL108-EJ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM108-EK108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN108-EL108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO108-EM108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP108-EN108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ108-EO108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR108-EP108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS108-EQ108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT108-ER108))","v":0},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU108-ES108))","v":0},0,0,0,{"$f":"IF(StagingTRM!$C111=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD108:BA108))/2","v":63813879.919259124},0,{"$f":"+IL108-'Status Quo'!K107","v":-11728591.781281993},{"$f":"+IO108-SUM('Demand Revenues'!CC108:CZ108)/2","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB117)))","v":2.4224999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC117)))","v":3.3243499999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD117)))","v":4.1267500000000004},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE117)))","v":4.3689999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF117)))","v":3.9813999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG117)))","v":3.3778999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH117)))","v":2.8883000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI117)))","v":1.8368499999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ117)))","v":1.9694500000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK117)))","v":2.1700499999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL117)))","v":2.1334999999999997},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM117)))","v":1.9329000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN117)))","v":2.4335499999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO117)))","v":3.3396499999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP117)))","v":4.1463000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ117)))","v":4.39025},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR117)))","v":4.0001000000000007},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS117)))","v":3.39405},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT117)))","v":2.9018999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU117)))","v":1.8453499999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV117)))","v":1.9779499999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW117)))","v":2.18025},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX117)))","v":2.1428499999999997},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY117)))","v":1.94225},{"$f":"IF($E117=1,F117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.6739999999999999},{"$f":"IF($E117=1,G117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1349999999999998},{"$f":"IF($E117=1,H117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8170000000000002},{"$f":"IF($E117=1,I117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0229999999999997},{"$f":"IF($E117=1,J117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E117=1,K117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E117=1,L117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E117=1,M117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E117=1,N117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E117=1,O117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E117=1,P117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E117=1,Q117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"IF($E117=1,R117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.865},{"$f":"IF($E117=1,S117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8610000000000002},{"$f":"IF($E117=1,T117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8530000000000002},{"$f":"IF($E117=1,U117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.4349999999999996},{"$f":"IF($E117=1,V117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E117=1,W117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E117=1,X117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E117=1,Y117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E117=1,Z117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E117=1,AA117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E117=1,AB117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E117=1,AC117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7994999999999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4571299999999998},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5644200000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2917067307692305},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9363700000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4222403846153848},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8780673076923076},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4167067307692309},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5906875},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7414326923076924},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6577430555555555},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5349583333333332},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.742912037037037},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4672575000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5745100000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3014206730769233},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9769713541666665},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4322091346153845},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8882379807692307},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4269423076923076},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6017975000000002},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7517884615384616},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.732230769230769},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.48421},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3719786585365854},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1988068535825547},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0018750000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0154603658536585},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7307702702702703},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0903180428134558},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6568914473684211},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1397591463414634},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1251187499999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3596189024390244},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2833044871794872},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1118363095238095},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4507115384615386},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2078660436137074},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0103720930232556},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0243567073170734},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7316145833333336},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0989204892966362},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6658651315789474},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1479939024390242},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1329781249999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3677012195121951},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.228314024390244},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1758656249999999},{"$f":"IF($D117=1,\"\",(BB117*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ117*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6110228494623657},{"$f":"IF($D117=1,\"\",(BC117*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA117*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3421206657420246},{"$f":"IF($D117=1,\"\",(BD117*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB117*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3043185483870969},{"$f":"IF($D117=1,\"\",(BE117*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC117*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1699206989247308},{"$f":"IF($D117=1,\"\",(BF117*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD117*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8489310344827588},{"$f":"IF($D117=1,\"\",(BG117*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE117*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2761588156123826},{"$f":"IF($D117=1,\"\",(BH117*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF117*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7846819444444444},{"$f":"IF($D117=1,\"\",(BI117*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG117*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2946115591397851},{"$f":"IF($D117=1,\"\",(BJ117*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH117*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3837680555555556},{"$f":"IF($D117=1,\"\",(BK117*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI117*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5731061827956991},{"$f":"IF($D117=1,\"\",(BL117*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ117*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.500720430107527},{"$f":"IF($D117=1,\"\",(BM117*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK117*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3375013888888889},{"$f":"IF($D117=1,\"\",(BN117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6203763440860215},{"$f":"IF($D117=1,\"\",(BO117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3517725381414705},{"$f":"IF($D117=1,\"\",(BP117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3136720430107531},{"$f":"IF($D117=1,\"\",(BQ117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.179274193548387},{"$f":"IF($D117=1,\"\",(BR117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8718184523809525},{"$f":"IF($D117=1,\"\",(BS117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2855262449528939},{"$f":"IF($D117=1,\"\",(BT117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7943472222222221},{"$f":"IF($D117=1,\"\",(BU117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3039650537634406},{"$f":"IF($D117=1,\"\",(BV117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3934333333333333},{"$f":"IF($D117=1,\"\",(BW117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5824596774193547},{"$f":"IF($D117=1,\"\",(BX117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5100739247311827},{"$f":"IF($D117=1,\"\",(BY117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3471680555555556},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.191},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.191},{"$f":"IF($D117=1,\"\",MAX(F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB117,0))","v":0.19549999999999979},{"$f":"IF($D117=1,\"\",MAX(G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC117,0))","v":0.28056999999999999},{"$f":"IF($D117=1,\"\",MAX(H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD117,0))","v":0},{"$f":"IF($D117=1,\"\",MAX(I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE117,0))","v":0.30629326923076938},{"$f":"IF($D117=1,\"\",MAX(J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF117,0))","v":0.34242999999999935},{"$f":"IF($D117=1,\"\",MAX(K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG117,0))","v":0.35955961538461478},{"$f":"IF($D117=1,\"\",MAX(L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH117,0))","v":0.50053269230769248},{"$f":"IF($D117=1,\"\",MAX(M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI117,0))","v":9.5993269230768785E-2},{"$f":"IF($D117=1,\"\",MAX(N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ117,0))","v":3.1212500000000087E-2},{"$f":"IF($D117=1,\"\",MAX(O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK117,0))","v":4.5667307692307313E-2},{"$f":"IF($D117=1,\"\",MAX(P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL117,0))","v":9.9256944444444217E-2},{"$f":"IF($D117=1,\"\",MAX(Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM117,0))","v":5.6841666666666901E-2},{"$f":"IF($D117=1,\"\",MAX(R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN117,0))","v":0.26118796296296276},{"$f":"IF($D117=1,\"\",MAX(S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO117,0))","v":0.28304249999999964},{"$f":"IF($D117=1,\"\",MAX(T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP117,0))","v":0},{"$f":"IF($D117=1,\"\",MAX(U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ117,0))","v":0.31407932692307661},{"$f":"IF($D117=1,\"\",MAX(V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR117,0))","v":0.31722864583333399},{"$f":"IF($D117=1,\"\",MAX(W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS117,0))","v":0.36289086538461524},{"$f":"IF($D117=1,\"\",MAX(X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT117,0))","v":0.50156201923076904},{"$f":"IF($D117=1,\"\",MAX(Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU117,0))","v":9.2757692307692263E-2},{"$f":"IF($D117=1,\"\",MAX(Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV117,0))","v":2.7102499999999585E-2},{"$f":"IF($D117=1,\"\",MAX(AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW117,0))","v":4.3711538461538524E-2},{"$f":"IF($D117=1,\"\",MAX(AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX117,0))","v":3.2469230769230695E-2},{"$f":"IF($D117=1,\"\",MAX(AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY117,0))","v":0.11528999999999989},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB117-DV117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC117-DW117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD117-DX117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE117-DY117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF117-DZ117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG117-EA117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH117-EB117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI117-EC117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ117-ED117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK117-EE117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL117-EF117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM117-EG117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN117-EH117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO117-EI117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP117-EJ117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ117-EK117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR117-EL117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS117-EM117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT117-EN117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU117-EO117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV117-EP117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW117-EQ117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX117-ER117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY117-ES117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX117))","v":0.38397715053763393},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY117))","v":0.3955793342579752},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ117))","v":9.4181451612903366E-2},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA117))","v":0.42807930107526904},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB117))","v":0.42986896551724074},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC117))","v":0.50564118438761696},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD117))","v":0.59391805555555566},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE117))","v":0.21808844086021462},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF117))","v":0.23813194444444452},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG117))","v":0.21399381720430055},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH117))","v":0.25627956989247269},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI117))","v":0.25429861111111118},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ117))","v":0.38372365591397828},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK117))","v":0.39852746185852927},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL117))","v":0.10092795698924695},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM117))","v":0.43622580645161291},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN117))","v":0.422381547619048},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO117))","v":0.50957375504710578},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP117))","v":0.59545277777777761},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ117))","v":0.2157349462365592},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR117))","v":0.23546666666666649},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS117))","v":0.21304032258064542},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT117))","v":0.25462607526881698},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU117))","v":0.25233194444444429},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX117-DV117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY117-DW117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ117-DX117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA117-DY117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB117-DZ117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC117-EA117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD117-EB117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE117-EC117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF117-ED117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG117-EE117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH117-EF117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI117-EG117))","v":6.329861111111118E-2},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ117-EH117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK117-EI117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL117-EJ117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM117-EK117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN117-EL117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO117-EM117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP117-EN117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ117-EO117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR117-EP117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS117-EQ117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT117-ER117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU117-ES117))","v":6.1331944444444286E-2},0,36159.886811160497,19919.976100102373,{"$f":"IF(StagingTRM!$C120=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD117:BA117))/2","v":306985.57246170647},36159.886811160497,{"$f":"+IL117-'Status Quo'!K116","v":-63138.90875010239},{"$f":"+IO117-SUM('Demand Revenues'!CC117:CZ117)/2","v":0}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB126)))","v":15.690150000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC126)))","v":15.924750000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD126)))","v":20.500299999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE126)))","v":20.500299999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF126)))","v":19.002600000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG126)))","v":17.0306},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH126)))","v":15.604299999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI126)))","v":25.613899999999994},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ126)))","v":29.124399999999994},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK126)))","v":32.577950000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL126)))","v":27.953949999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM126)))","v":22.805500000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN126)))","v":15.646699999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO126)))","v":15.883849999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP126)))","v":20.503599999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ126)))","v":20.503599999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR126)))","v":18.990600000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS126)))","v":16.999899999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT126)))","v":15.559999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU126)))","v":25.666499999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV126)))","v":29.210999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW126)))","v":32.695149999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX126)))","v":28.0261},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY126)))","v":22.82835},{"$f":"IF($E126=1,F126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E126=1,G126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.694000000000003},{"$f":"IF($E126=1,H126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.964},{"$f":"IF($E126=1,I126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.798999999999999},{"$f":"IF($E126=1,J126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.616},{"$f":"IF($E126=1,K126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.546999999999997},{"$f":"IF($E126=1,L126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.179000000000002},{"$f":"IF($E126=1,M126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.470999999999997},{"$f":"IF($E126=1,N126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.860999999999997},{"$f":"IF($E126=1,O126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.884999999999998},{"$f":"IF($E126=1,P126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.330999999999996},{"$f":"IF($E126=1,Q126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.28},{"$f":"IF($E126=1,R126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.042999999999999},{"$f":"IF($E126=1,S126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.060000000000002},{"$f":"IF($E126=1,T126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.311999999999998},{"$f":"IF($E126=1,U126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.991},{"$f":"IF($E126=1,V126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.534999999999997},{"$f":"IF($E126=1,W126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.402999999999999},{"$f":"IF($E126=1,X126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.923000000000002},{"$f":"IF($E126=1,Y126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.78},{"$f":"IF($E126=1,Z126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E126=1,AA126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.251999999999995},{"$f":"IF($E126=1,AB126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.660999999999994},{"$f":"IF($E126=1,AC126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.628999999999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586408653846153},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.252282500000002},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.719565000000003},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.212177884615386},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.677652500000001},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.322622596153847},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.655855769230767},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.66404567307692},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.343342499999999},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.261060096153841},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.033604166666667},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.987497395833334},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.792615740740741},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.187712499999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.717665},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.196144230769232},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.904166666666669},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.268509615384614},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586009615384615},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.652372596153846},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.415205},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.377581730769229},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.266158653846158},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.967782500000002},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.887384146341462},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.85493457943925},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.062863372093023},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.090707317073168},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.300709459459462},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812978593272172},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.941095394736843},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.264396341463414},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.535531249999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.929573170731707},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.52568269230769},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.78491369047619},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.651842948717949},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.786738317757008},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.035988372093026},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.073304878048781},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.218864583333335},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.744822629969418},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.864509868421052},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.248734756097559},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.561865624999999},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.024057926829268},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.107728658536583},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.820478125000001},{"$f":"IF($D126=1,\"\",(BB126*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ126*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.396516129032257},{"$f":"IF($D126=1,\"\",(BC126*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA126*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.075377253814146},{"$f":"IF($D126=1,\"\",(BD126*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB126*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.491197580645164},{"$f":"IF($D126=1,\"\",(BE126*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC126*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.15862634408602},{"$f":"IF($D126=1,\"\",(BF126*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD126*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.517343390804601},{"$f":"IF($D126=1,\"\",(BG126*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE126*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.65821668909825},{"$f":"IF($D126=1,\"\",(BH126*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF126*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.354068055555556},{"$f":"IF($D126=1,\"\",(BI126*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG126*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.487856182795696},{"$f":"IF($D126=1,\"\",(BJ126*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH126*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.2065375},{"$f":"IF($D126=1,\"\",(BK126*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI126*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.2332002688172},{"$f":"IF($D126=1,\"\",(BL126*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ126*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.401249999999997},{"$f":"IF($D126=1,\"\",(BM126*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK126*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.492958333333334},{"$f":"IF($D126=1,\"\",(BN126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.314227150537635},{"$f":"IF($D126=1,\"\",(BO126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.009192787794728},{"$f":"IF($D126=1,\"\",(BP126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.477750000000004},{"$f":"IF($D126=1,\"\",(BQ126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.141989247311827},{"$f":"IF($D126=1,\"\",(BR126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.610465773809523},{"$f":"IF($D126=1,\"\",(BS126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.59792328398385},{"$f":"IF($D126=1,\"\",(BT126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.281376388888889},{"$f":"IF($D126=1,\"\",(BU126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.474424731182793},{"$f":"IF($D126=1,\"\",(BV126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.258165277777778},{"$f":"IF($D126=1,\"\",(BW126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.340006720430104},{"$f":"IF($D126=1,\"\",(BX126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.432872311827957},{"$f":"IF($D126=1,\"\",(BY126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.457869444444444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF($D126=1,\"\",MAX(F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI126,0))","v":0.41575432692307146},{"$f":"IF($D126=1,\"\",MAX(N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU126,0))","v":0.42662740384615105},{"$f":"IF($D126=1,\"\",MAX(Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY126,0))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB126-DV126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC126-DW126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD126-DX126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE126-DY126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF126-DZ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG126-EA126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH126-EB126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI126-EC126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ126-ED126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK126-EE126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL126-EF126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM126-EG126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN126-EH126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO126-EI126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP126-EJ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ126-EK126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR126-EL126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS126-EM126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT126-EN126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU126-EO126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV126-EP126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW126-EQ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX126-ER126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY126-ES126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE126))","v":0.5919438172042959},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI126))","v":0.27404166666666896},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ126))","v":0.60457526881720369},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU126))","v":0.28383055555555714},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX126-DV126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY126-DW126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ126-DX126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA126-DY126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB126-DZ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC126-EA126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD126-EB126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE126-EC126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF126-ED126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG126-EE126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH126-EF126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI126-EG126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ126-EH126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK126-EI126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL126-EJ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM126-EK126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN126-EL126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO126-EM126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP126-EN126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ126-EO126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR126-EP126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS126-EQ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT126-ER126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU126-ES126))","v":0},0,5919.5606115591545,1663.7039182692147,{"$f":"IF(StagingTRM!$C129=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD126:BA126))/2","v":2820280.9334980003},5919.5606115591545,{"$f":"+IL126-'Status Quo'!K125","v":-279604.79590729595},{"$f":"+IO126-SUM('Demand Revenues'!CC126:CZ126)/2","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB128)))","v":14.589400000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC128)))","v":16.943899999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD128)))","v":21.833950000000002},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE128)))","v":22.367750000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF128)))","v":19.53895},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG128)))","v":17.07395},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH128)))","v":15.226900000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI128)))","v":14.404949999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ128)))","v":17.142799999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK128)))","v":17.622199999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL128)))","v":17.490450000000003},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM128)))","v":15.113000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN128)))","v":14.708399999999997},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO128)))","v":17.017849999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP128)))","v":21.775299999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ128)))","v":22.32525},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR128)))","v":20.519849999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS128)))","v":17.113900000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT128)))","v":15.28215},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU128)))","v":14.454249999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV128)))","v":17.181899999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW128)))","v":17.675750000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX128)))","v":17.549099999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY128)))","v":15.17675},{"$f":"IF($E128=1,F128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.9280000000000008},{"$f":"IF($E128=1,G128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.79},{"$f":"IF($E128=1,H128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.609},{"$f":"IF($E128=1,I128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.876999999999999},{"$f":"IF($E128=1,J128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.07},{"$f":"IF($E128=1,K128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.919},{"$f":"IF($E128=1,L128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.215},{"$f":"IF($E128=1,M128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.509},{"$f":"IF($E128=1,N128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.852},{"$f":"IF($E128=1,O128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.934999999999999},{"$f":"IF($E128=1,P128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.684999999999999},{"$f":"IF($E128=1,Q128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.312999999999999},{"$f":"IF($E128=1,R128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.221},{"$f":"IF($E128=1,S128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.045999999999999},{"$f":"IF($E128=1,T128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.558},{"$f":"IF($E128=1,U128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.782},{"$f":"IF($E128=1,V128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.091999999999999},{"$f":"IF($E128=1,W128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.935},{"$f":"IF($E128=1,X128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.228999999999999},{"$f":"IF($E128=1,Y128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.523},{"$f":"IF($E128=1,Z128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.869},{"$f":"IF($E128=1,AA128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.954000000000001},{"$f":"IF($E128=1,AB128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.702000000000002},{"$f":"IF($E128=1,AC128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.331},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9895528846153852},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.936394999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.6141775},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.899944711538463},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.931275000000001},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.714211538461539},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.365973557692307},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.180057692307694},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.954704999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.36021875},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.170502314814815},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.630664062500001},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.116710648148148},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.9884825},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.566784999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.868334134615385},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.196312499999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.74178846153846},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.407432692307692},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.222137019230768},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.986549999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.406230769230771},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.185887019230769},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.721845},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9732012195121946},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.121258566978193},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.603901162790699},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.642198170731707},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.142192567567568},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.206822629969418},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.221838815789473},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.469771341463415},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.618809375},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.319625},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.231583333333333},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.153863095238094},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9430641025641027},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.169791277258568},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.559226744186045},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.612939024390244},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.408989583333334},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.233204892966361},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.259121710526315},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.505945121951219},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.645321875},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.356530487804879},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.453981707317073},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.06903125},{"$f":"IF($D128=1,\"\",(BB128*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ128*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5414838709677419},{"$f":"IF($D128=1,\"\",(BC128*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA128*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.573484049930652},{"$f":"IF($D128=1,\"\",(BD128*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB128*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.14706048387097},{"$f":"IF($D128=1,\"\",(BE128*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC128*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.345454301075268},{"$f":"IF($D128=1,\"\",(BF128*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD128*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.595688218390805},{"$f":"IF($D128=1,\"\",(BG128*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE128*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.490905787348584},{"$f":"IF($D128=1,\"\",(BH128*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF128*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.882894444444444},{"$f":"IF($D128=1,\"\",(BI128*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG128*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.42606048387097},{"$f":"IF($D128=1,\"\",(BJ128*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH128*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.916529166666667},{"$f":"IF($D128=1,\"\",(BK128*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI128*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.019741935483871},{"$f":"IF($D128=1,\"\",(BL128*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ128*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.93805241935484},{"$f":"IF($D128=1,\"\",(BM128*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK128*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.941490277777778},{"$f":"IF($D128=1,\"\",(BN128*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL128*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6245362903225811},{"$f":"IF($D128=1,\"\",(BO128*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM128*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.623988904299585},{"$f":"IF($D128=1,\"\",(BP128*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN128*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.100924731182797},{"$f":"IF($D128=1,\"\",(BQ128*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO128*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.314880376344085},{"$f":"IF($D128=1,\"\",(BR128*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP128*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.858888392857144},{"$f":"IF($D128=1,\"\",(BS128*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ128*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.517956931359354},{"$f":"IF($D128=1,\"\",(BT128*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR128*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.922590277777779},{"$f":"IF($D128=1,\"\",(BU128*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS128*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.46553629032258},{"$f":"IF($D128=1,\"\",(BV128*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT128*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.946004166666667},{"$f":"IF($D128=1,\"\",(BW128*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU128*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.061739247311829},{"$f":"IF($D128=1,\"\",(BX128*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV128*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.981498655913979},{"$f":"IF($D128=1,\"\",(BY128*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW128*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.987261111111112},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.552},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.552},{"$f":"IF($D128=1,\"\",MAX(F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB128,0))","v":2.0252471153846159},{"$f":"IF($D128=1,\"\",MAX(G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC128,0))","v":2.0174050000000001},{"$f":"IF($D128=1,\"\",MAX(H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD128,0))","v":0.36672250000000162},{"$f":"IF($D128=1,\"\",MAX(I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE128,0))","v":1.5205552884615372},{"$f":"IF($D128=1,\"\",MAX(J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF128,0))","v":4.1596249999999966},{"$f":"IF($D128=1,\"\",MAX(K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG128,0))","v":2.3466884615384611},{"$f":"IF($D128=1,\"\",MAX(L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH128,0))","v":1.1738264423076927},{"$f":"IF($D128=1,\"\",MAX(M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI128,0))","v":0},{"$f":"IF($D128=1,\"\",MAX(N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ128,0))","v":0.1628949999999989},{"$f":"IF($D128=1,\"\",MAX(O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK128,0))","v":0},{"$f":"IF($D128=1,\"\",MAX(P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL128,0))","v":0.23339768518518689},{"$f":"IF($D128=1,\"\",MAX(Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM128,0))","v":0.81533593750000044},{"$f":"IF($D128=1,\"\",MAX(R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN128,0))","v":1.9960893518518485},{"$f":"IF($D128=1,\"\",MAX(S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO128,0))","v":2.0262174999999978},{"$f":"IF($D128=1,\"\",MAX(T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP128,0))","v":0.36581499999999778},{"$f":"IF($D128=1,\"\",MAX(U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ128,0))","v":1.5171658653846158},{"$f":"IF($D128=1,\"\",MAX(V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR128,0))","v":4.7023874999999986},{"$f":"IF($D128=1,\"\",MAX(W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS128,0))","v":2.3520115384615394},{"$f":"IF($D128=1,\"\",MAX(X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT128,0))","v":1.1778673076923081},{"$f":"IF($D128=1,\"\",MAX(Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU128,0))","v":0},{"$f":"IF($D128=1,\"\",MAX(Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV128,0))","v":0.16324999999999967},{"$f":"IF($D128=1,\"\",MAX(AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW128,0))","v":0},{"$f":"IF($D128=1,\"\",MAX(AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX128,0))","v":0.2663129807692286},{"$f":"IF($D128=1,\"\",MAX(AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY128,0))","v":0.77665499999999987},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB128-DV128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC128-DW128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD128-DX128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE128-DY128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF128-DZ128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG128-EA128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH128-EB128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI128-EC128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ128-ED128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK128-EE128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL128-EF128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM128-EG128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN128-EH128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO128-EI128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP128-EJ128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ128-EK128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR128-EL128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS128-EM128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT128-EN128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU128-EO128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV128-EP128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW128-EQ128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX128-ER128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY128-ES128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX128))","v":2.4733161290322592},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY128))","v":2.3803159500693472},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ128))","v":0.83383951612903218},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA128))","v":2.0750456989247326},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB128))","v":4.4952117816091928},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC128))","v":2.5699942126514159},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD128))","v":1.6569055555555554},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE128))","v":0.43683951612903016},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF128))","v":1.2010708333333309},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG128))","v":0.49265806451612804},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH128))","v":1.4658475806451623},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI128))","v":1.5045097222222239},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ128))","v":2.4882637096774154},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK128))","v":2.3907110957004125},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL128))","v":0.83167526881720022},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM128))","v":2.0706196236559151},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN128))","v":5.0398116071428536},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO128))","v":2.5758430686406459},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP128))","v":1.6627097222222211},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ128))","v":0.43796370967741716},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR128))","v":1.2037958333333325},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS128))","v":0.49476075268817077},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT128))","v":1.4707013440860184},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU128))","v":1.5112388888888884},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX128-DV128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY128-DW128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ128-DX128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA128-DY128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB128-DZ128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC128-EA128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD128-EB128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE128-EC128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF128-ED128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG128-EE128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH128-EF128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI128-EG128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ128-EH128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK128-EI128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL128-EJ128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM128-EK128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN128-EL128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO128-EM128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP128-EN128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ128-EO128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR128-EP128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS128-EQ128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT128-ER128))","v":0},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU128-ES128))","v":0},0,213686.2229252946,146116.62760624551,{"$f":"IF(StagingTRM!$C131=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD128:BA128))/2","v":1962091.188251195},213686.2229252946,{"$f":"+IL128-'Status Quo'!K127","v":-353401.14395480335},{"$f":"+IO128-SUM('Demand Revenues'!CC128:CZ128)/2","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB137)))","v":6.8289},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC137)))","v":7.9415499999999994},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD137)))","v":8.6088000000000005},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE137)))","v":8.5620499999999993},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF137)))","v":7.8871500000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG137)))","v":7.5386499999999996},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH137)))","v":7.0966500000000003},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI137)))","v":6.3953999999999995},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ137)))","v":9.1136999999999997},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK137)))","v":9.6304999999999996},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL137)))","v":9.4877000000000002},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM137)))","v":7.0983500000000008},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN137)))","v":6.8416499999999996},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO137)))","v":7.9559999999999995},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP137)))","v":8.6249500000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ137)))","v":8.5790500000000005},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR137)))","v":7.9015999999999993},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS137)))","v":7.5530999999999988},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT137)))","v":7.1102499999999997},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU137)))","v":6.4073000000000002},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV137)))","v":9.1307000000000009},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW137)))","v":9.6492000000000004},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX137)))","v":9.5063999999999993},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY137)))","v":7.1119500000000002},{"$f":"IF($E137=1,F137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1390000000000002},{"$f":"IF($E137=1,G137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8719999999999999},{"$f":"IF($E137=1,H137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1790000000000003},{"$f":"IF($E137=1,I137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.409000000000001},{"$f":"IF($E137=1,J137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.1839999999999993},{"$f":"IF($E137=1,K137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1880000000000006},{"$f":"IF($E137=1,L137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.5860000000000003},{"$f":"IF($E137=1,M137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2119999999999997},{"$f":"IF($E137=1,N137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8170000000000002},{"$f":"IF($E137=1,O137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.872},{"$f":"IF($E137=1,P137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.35},{"$f":"IF($E137=1,Q137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.798},{"$f":"IF($E137=1,R137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2060000000000004},{"$f":"IF($E137=1,S137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8079999999999998},{"$f":"IF($E137=1,T137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.5139999999999993},{"$f":"IF($E137=1,U137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.41},{"$f":"IF($E137=1,V137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.2669999999999995},{"$f":"IF($E137=1,W137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2620000000000005},{"$f":"IF($E137=1,X137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6449999999999996},{"$f":"IF($E137=1,Y137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2759999999999998},{"$f":"IF($E137=1,Z137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.9060000000000006},{"$f":"IF($E137=1,AA137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.968999999999999},{"$f":"IF($E137=1,AB137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.451000000000001},{"$f":"IF($E137=1,AC137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8770000000000007},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4300120192307695},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2810524999999995},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3719249999999992},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6217908653846145},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7245749999999997},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7754158653846153},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2619326923076919},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1294831730769221},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9507275000000002},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7269591346153845},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2163935185185188},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.393190104166667},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4194861111111106},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2951700000000006},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3882150000000006},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6386658653846151},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7399739583333336},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7885793269230765},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2739927884615394},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1412668269230766},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9641475000000002},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7439278846153847},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2679759615384611},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3744174999999998},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.834478658536586},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7865140186915891},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7896976744186048},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0036310975609748},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2027027027027026},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3336697247706422},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7046315789473683},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4292408536585368},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9394906249999995},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0565487804878053},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6409038461538463},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5651130952380949},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7935833333333333},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7977320872274136},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8029156976744183},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0173414634146347},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2206840277777777},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3440275229357797},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7136973684210526},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4377652439024393},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.94903125},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0683079268292683},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7326768292682928},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5212750000000002},{"$f":"IF($D137=1,\"\",(BB137*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ137*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7266048387096786},{"$f":"IF($D137=1,\"\",(BC137*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA137*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6156615811373092},{"$f":"IF($D137=1,\"\",(BD137*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB137*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6403575268817194},{"$f":"IF($D137=1,\"\",(BE137*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC137*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9084086021505371},{"$f":"IF($D137=1,\"\",(BF137*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD137*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0773419540229883},{"$f":"IF($D137=1,\"\",(BG137*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE137*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1408923283983849},{"$f":"IF($D137=1,\"\",(BH137*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF137*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6044055555555552},{"$f":"IF($D137=1,\"\",(BI137*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG137*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3799139784946233},{"$f":"IF($D137=1,\"\",(BJ137*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH137*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0568444444444447},{"$f":"IF($D137=1,\"\",(BK137*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI137*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5496814516129032},{"$f":"IF($D137=1,\"\",(BL137*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ137*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1363494623655903},{"$f":"IF($D137=1,\"\",(BM137*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK137*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5400875000000003},{"$f":"IF($D137=1,\"\",(BN137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7376559139784939},{"$f":"IF($D137=1,\"\",(BO137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6284882108183067},{"$f":"IF($D137=1,\"\",(BP137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6552271505376339},{"$f":"IF($D137=1,\"\",(BQ137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9238884408602148},{"$f":"IF($D137=1,\"\",(BR137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0888497023809531},{"$f":"IF($D137=1,\"\",(BS137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1528209959623155},{"$f":"IF($D137=1,\"\",(BT137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.615201388888889},{"$f":"IF($D137=1,\"\",(BU137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3902607526881718},{"$f":"IF($D137=1,\"\",(BV137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0685402777777782},{"$f":"IF($D137=1,\"\",(BW137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5643534946236555},{"$f":"IF($D137=1,\"\",(BX137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1502634408602157},{"$f":"IF($D137=1,\"\",(BY137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5507986111111105},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF($D137=1,\"\",MAX(F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ137,0))","v":0.55467249999999968},{"$f":"IF($D137=1,\"\",MAX(O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV137,0))","v":0.55525250000000081},{"$f":"IF($D137=1,\"\",MAX(AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY137,0))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB137-DV137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC137-DW137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD137-DX137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE137-DY137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF137-DZ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG137-EA137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH137-EB137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI137-EC137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ137-ED137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK137-EE137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL137-EF137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM137-EG137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN137-EH137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO137-EI137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP137-EJ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ137-EK137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR137-EL137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS137-EM137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT137-EN137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU137-EO137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV137-EP137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW137-EQ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX137-ER137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY137-ES137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC137))","v":6.7407671601614538E-2},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD137))","v":0.2398944444444453},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF137))","v":1.4485555555555552},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG137))","v":0.381318548387096},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH137))","v":0.67705053763440937},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI137))","v":0.30561250000000051},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO137))","v":6.7379004037682932E-2},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP137))","v":0.24029861111111028},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR137))","v":1.4508597222222228},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS137))","v":0.3820465053763451},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT137))","v":0.67853655913978361},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU137))","v":0.30610138888888905},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX137-DV137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY137-DW137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ137-DX137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA137-DY137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB137-DZ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC137-EA137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD137-EB137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE137-EC137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF137-ED137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG137-EE137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH137-EF137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI137-EG137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ137-EH137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK137-EI137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL137-EJ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM137-EK137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN137-EL137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO137-EM137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP137-EN137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ137-EO137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR137-EP137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS137-EQ137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT137-ER137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU137-ES137))","v":0},0,26245.343199463503,2153.2545000000009,{"$f":"IF(StagingTRM!$C140=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD137:BA137))/2","v":1010552.043420342},26245.343199463503,{"$f":"+IL137-'Status Quo'!K136","v":-52496.322089823741},{"$f":"+IO137-SUM('Demand Revenues'!CC137:CZ137)/2","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB138)))","v":50.817249999999994},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC138)))","v":69.546999999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD138)))","v":80.382800000000003},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE138)))","v":82.710099999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF138)))","v":76.306200000000004},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG138)))","v":68.789649999999995},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH138)))","v":60.463899999999995},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI138)))","v":49.6706},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ138)))","v":42.484699999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK138)))","v":36.365549999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL138)))","v":36.363},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM138)))","v":45.114599999999996},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN138)))","v":51.036549999999998},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO138)))","v":69.814750000000004},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP138)))","v":80.625900000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ138)))","v":82.964250000000007},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR138)))","v":76.541650000000004},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS138)))","v":69.025949999999995},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT138)))","v":60.694249999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU138)))","v":49.9086},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV138)))","v":42.724400000000003},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW138)))","v":36.580599999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX138)))","v":36.600999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY138)))","v":45.376399999999997},{"$f":"IF($E138=1,F138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":52.244999999999997},{"$f":"IF($E138=1,G138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":77.891999999999996},{"$f":"IF($E138=1,H138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":68.066999999999993},{"$f":"IF($E138=1,I138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.58799999999999},{"$f":"IF($E138=1,J138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.673999999999999},{"$f":"IF($E138=1,K138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.447000000000003},{"$f":"IF($E138=1,L138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.31},{"$f":"IF($E138=1,M138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.177999999999997},{"$f":"IF($E138=1,N138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.000999999999998},{"$f":"IF($E138=1,O138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.901000000000003},{"$f":"IF($E138=1,P138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.302},{"$f":"IF($E138=1,Q138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.219000000000001},{"$f":"IF($E138=1,R138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":39.959000000000003},{"$f":"IF($E138=1,S138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.656999999999996},{"$f":"IF($E138=1,T138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":79.728999999999999},{"$f":"IF($E138=1,U138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":66.242999999999995},{"$f":"IF($E138=1,V138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.865000000000002},{"$f":"IF($E138=1,W138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.658000000000001},{"$f":"IF($E138=1,X138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.478999999999999},{"$f":"IF($E138=1,Y138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.38},{"$f":"IF($E138=1,Z138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.231999999999999},{"$f":"IF($E138=1,AA138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.119999999999997},{"$f":"IF($E138=1,AB138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.545999999999999},{"$f":"IF($E138=1,AC138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.435000000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.331281249999996},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.510692499999998},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.805557500000006},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.631432692307698},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.965697499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.705656249999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.957252403846155},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.174519230769228},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.482815000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.233050480769229},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.098124999999996},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.167338541666666},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.464666666666666},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.8138425},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.862612499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.739242788461539},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.89477083333334},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.974326923076923},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.241365384615385},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.51576201923077},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.836777499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.572843749999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.627793269230772},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.304749999999999},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.872975609756097},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.98959501557632},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.919741279069768},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.904283536585368},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.463597972972977},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.510828746177367},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.902608552631577},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.307426829268287},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.715025000000004},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.692490853658537},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.507798076923081},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.15769642857143},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.998089743589745},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.240757009345792},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966485465116286},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.994990853658535},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.092440972222221},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.740681957186546},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.14578289473684},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.590344512195124},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.997534374999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.954338414634144},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.94194817073171},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.294074999999999},{"$f":"IF($D138=1,\"\",(BB138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.602350806451611},{"$f":"IF($D138=1,\"\",(BC138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.271757281553398},{"$f":"IF($D138=1,\"\",(BD138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.309965053763442},{"$f":"IF($D138=1,\"\",(BE138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.902259408602156},{"$f":"IF($D138=1,\"\",(BF138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.924574712643683},{"$f":"IF($D138=1,\"\",(BG138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.099049798115743},{"$f":"IF($D138=1,\"\",(BH138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.978625000000001},{"$f":"IF($D138=1,\"\",(BI138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.147091397849458},{"$f":"IF($D138=1,\"\",(BJ138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.030463888888889},{"$f":"IF($D138=1,\"\",(BK138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.467857526881723},{"$f":"IF($D138=1,\"\",(BL138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.495729838709671},{"$f":"IF($D138=1,\"\",(BM138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.429505555555551},{"$f":"IF($D138=1,\"\",(BN138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.914166666666667},{"$f":"IF($D138=1,\"\",(BO138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.551761442441055},{"$f":"IF($D138=1,\"\",(BP138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.362252688172049},{"$f":"IF($D138=1,\"\",(BQ138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.002529569892474},{"$f":"IF($D138=1,\"\",(BR138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.693772321428575},{"$f":"IF($D138=1,\"\",(BS138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.350636608344551},{"$f":"IF($D138=1,\"\",(BT138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.245452777777771},{"$f":"IF($D138=1,\"\",(BU138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.462620967741941},{"$f":"IF($D138=1,\"\",(BV138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.352669444444444},{"$f":"IF($D138=1,\"\",(BW138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.773287634408597},{"$f":"IF($D138=1,\"\",(BX138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.798549731182796},{"$f":"IF($D138=1,\"\",(BY138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.744450000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF($D138=1,\"\",MAX(F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138,0))","v":1.7633074999999963},{"$f":"IF($D138=1,\"\",MAX(H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138,0))","v":0.39204249999998808},{"$f":"IF($D138=1,\"\",MAX(I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138,0))","v":0.48276730769229914},{"$f":"IF($D138=1,\"\",MAX(J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138,0))","v":0.83654759615383512},{"$f":"IF($D138=1,\"\",MAX(M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138,0))","v":0.73068076923077285},{"$f":"IF($D138=1,\"\",MAX(N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138,0))","v":1.6806575000000024},{"$f":"IF($D138=1,\"\",MAX(T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138,0))","v":0.53518750000000637},{"$f":"IF($D138=1,\"\",MAX(U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138,0))","v":0.58425721153847121},{"$f":"IF($D138=1,\"\",MAX(V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138,0))","v":0.74213461538460734},{"$f":"IF($D138=1,\"\",MAX(Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138,0))","v":0.58543798076922826},{"$f":"IF($D138=1,\"\",MAX(Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138,0))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138-DV138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138-DW138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138-DX138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138-DY138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138-DZ138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138-EA138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138-EB138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138-EC138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138-ED138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138-EE138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138-EF138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138-EG138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138-EH138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138-EI138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138-EJ138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138-EK138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138-EL138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138-EM138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138-EN138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138-EO138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138-EP138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138-EQ138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138-ER138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138-ES138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138))","v":6.0022427184465954},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138))","v":5.8876349462365525},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138))","v":5.2119405913978412},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138))","v":3.91582528735632},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138))","v":3.5512502018842511},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138))","v":3.8151749999999893},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138))","v":3.7581086021505428},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138))","v":1.7236944444444475},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138))","v":5.9427385575589469},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138))","v":6.0355473118279548},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138))","v":5.3209704301075362},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138))","v":2.3405276785714264},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138))","v":3.4942633916554442},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138))","v":3.738047222222221},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138))","v":3.6385790322580576},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138))","v":1.6243499999999926},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138-DV138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138-DW138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138-DX138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138-DY138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138-DZ138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138-EA138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138-EB138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138-EC138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138-ED138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138-EE138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138-EF138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138-EG138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138-EH138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138-EI138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138-EJ138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138-EK138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138-EL138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138-EM138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138-EN138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138-EO138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138-EP138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138-EQ138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138-ER138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138-ES138))","v":0},0,302890.38042051921,33154.540249038393,{"$f":"IF(StagingTRM!$C141=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD138:BA138))/2","v":6091491.5120975133},302890.38042051921,{"$f":"+IL138-'Status Quo'!K137","v":-660366.27590905456},{"$f":"+IO138-SUM('Demand Revenues'!CC138:CZ138)/2","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY139)))","v":""},{"$f":"IF($E139=1,F139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,G139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,H139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,I139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,J139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,K139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,L139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,M139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,N139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,O139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,P139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Q139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,R139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,S139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,T139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,U139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,V139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,W139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,X139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Y139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Z139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AA139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AB139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AC139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BB139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BC139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BD139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BE139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BF139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BG139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BH139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BI139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BJ139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BK139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BL139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BM139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BN139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BO139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BP139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BQ139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BR139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BS139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BT139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BU139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BV139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BW139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BX139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BY139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":62.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":62.253},{"$f":"IF($D139=1,\"\",MAX(F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139-DV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139-DW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139-DX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139-DY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139-DZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139-EA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139-EB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139-EC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139-ED139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139-EE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139-EF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139-EG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139-EH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139-EI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139-EJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139-EK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139-EL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139-EM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139-EN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139-EO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139-EP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139-EQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139-ER139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139-ES139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139-DV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139-DW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139-DX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139-DY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139-DZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139-EA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139-EB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139-EC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139-ED139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139-EE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139-EF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139-EG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139-EH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139-EI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139-EJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139-EK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139-EL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139-EM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139-EN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139-EO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139-EP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139-EQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139-ER139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139-ES139))","v":""},0,0,0,{"$f":"IF(StagingTRM!$C142=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD139:BA139))/2","v":0},0,{"$f":"+IL139-'Status Quo'!K138","v":0},{"$f":"+IO139-SUM('Demand Revenues'!CC139:CZ139)/2","v":0}]

{"sheet":"Demand Revenues","index":29,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":494059.58515384642},{"$f":"+SUM(G5:G139)","v":367936.40625000023},562121.74037499982,494061.80938461551,517753.3895500002,344620.19301923085,280352.79918750003,224497.35365384622,181396.90640000004,653300.33265384624,819166.53097222187,455152.97968749993,547496.7860370368,370563.63750000007,566142.65694999986,497449.00190384581,507017.88548437454,447962.45350961451,282685.66487499984,225741.7005048077,182371.85339999988,648687.98538461502,749828.32494230743,529577.94374999998,null,2567884.6795359771,2590702.5922330101,3020398.2816129019,2408417.850392059,3265008.7990948246,2360149.6026450968,1551110.5879412377,803981.21310690639,859253.70427777688,2677622.4696079385,4338775.7918154076,2617068.4885416655,2545296.2794292103,2575915.7900485429,3043647.6301693558,2526079.2626153836,3062260.4779255926,2364478.7040018621,1633383.2066356821,815527.98844913114,872295.39199999929,2678978.8977369717,4399653.6470558299,2661116.9052083315,null,1178536.6949374995,1362951.4718750003,1410682.62855,1384965.387230769,2136217.593524999,1183033.1207307689,1014485.4943509607,444067.79824519227,343273.54249999981,1018299.2865769224,1537257.0457222217,890093.04570312449,1463451.0886759246,1352243.6374999988,1424494.547449999,{"$f":"+SUM(BS5:BS139)","v":1406097.5711538463},1989275.6145469639,1364199.6025384599,1050038.2335913451,452311.00956730754,347428.91579999973,1017583.4478461529,1208775.8667115378,1151873.2818749989,null,46883926.131710336,73392928.510176212,60582742.179796569,92706423.699736565,80561376.507581636,74256238.86862357,62182495.702090286,52663655.982630499,60213406.280480564,64853921.275080562,64045007.855855897,55941864.700396381,60077474.725182779,72854394.335618451,86288029.42463477,89321040.937335864,81686161.130199388,74965461.097863093,62682021.639681667,53372094.691216454,60998520.045304559,65566643.040306292,65038212.997000478,56987673.553729802,null,2567884.6795359771,2590702.5922330101,3020398.2816129019,2408417.850392059,3265008.7990948246,2360149.6026450968,1551110.5879412377,803981.21310690639,859253.70427777688,2677622.4696079385,4338775.7918154076,2617068.4885416655,2545296.2794292103,2575915.7900485429,3043647.6301693558,2526079.2626153836,3062260.4779255926,2364478.7040018621,1633383.2066356821,815527.98844913114,872295.39199999929,2678978.8977369717,4399653.6470558299,2661116.9052083315]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":419.12362096774035},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":469.52427184466046},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80.818728494623414},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":724.79095698924641},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":209.97220977011511},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":574.12033647375597},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208.65299999999965},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":351.46293010752674},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151.61099999999988},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":199.31999999999951},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":561.81277419354865},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1061.6677083333332},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":428.89427956989101},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":473.72451456310517},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88.176029569889167},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":728.55290322580606},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599.32182738094923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":573.59216689098196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":210.19734722222265},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":352.30495967741916},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151.61099999999988},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":199.31999999999951},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":561.81277419354865},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1061.6677083333332},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":196.40181730769126},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":205.4500000000005},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":314.13069230769122},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":503.78091346153855},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":150.63490865384549},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":271.59478365384587},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71.712099999999836},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":751.25390625000011},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164.7101666666658},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":206.71874999999909},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315.4283653846158},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":339.3764999999978},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":502.93831730769233},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151.98520673076996},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":272.25374999999963},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71.712099999999836},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9.0550384615385262},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":719.00437499999953},null,{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3592.9138257696827},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6541.1887593168367},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5223.4710237443151},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8579.3852567851263},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10646.021705380881},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10712.381591344963},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7621.9069021604882},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5650.0702906562819},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5479.4305838914952},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5337.2308282541726},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5384.6307467999468},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5356.1907956724817},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7005.7079610654237},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9707.503318174553},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10627.061737962571},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":13300.417143944236},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":11973.219424662557},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10759.781509890739},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7650.3468532879533},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5669.030258074592},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5479.4305838914952},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5337.2308282541726},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5384.6307467999468},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5356.1907956724817},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":419.12362096774035},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":469.52427184466046},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80.818728494623414},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":724.79095698924641},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":209.97220977011511},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":574.12033647375597},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208.65299999999965},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":351.46293010752674},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151.61099999999988},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":199.31999999999951},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":561.81277419354865},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1061.6677083333332},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":428.89427956989101},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":473.72451456310517},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88.176029569889167},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":728.55290322580606},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599.32182738094923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":573.59216689098196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":210.19734722222265},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":352.30495967741916},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151.61099999999988},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":199.31999999999951},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":561.81277419354865},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1061.6677083333332}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250.90199519230728},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250.90199519230728},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.4936236559115},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4839.2900485436894},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7967.4459408602143},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6870.4065698924724},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7157.9847614942519},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4580.0302288021521},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3076.2719861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2705.5705510752696},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3250.6262777777774},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7984.7728387096704},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11935.810306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9327.15625},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.4936236559115},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4839.2900485436894},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7967.4459408602143},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6870.4065698924724},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7158.0049523809512},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4580.0302288021521},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3076.2719861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2705.5705510752696},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3250.6262777777774},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7984.7728387096704},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11935.810306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9327.15625},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7249.8813798076899},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4762.3187500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7825.9863499999974},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6612.8898846153843},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7188.2511249999989},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4370.4546634615381},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2984.2119951923069},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2920.5673317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3394.8253999999997},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8940.5241538461469},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13229.921444444444},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10371.726562500002},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7391.6351805555523},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4762.3187500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7825.9863499999974},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6612.8898846153843},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.3229843749978},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4370.4546634615381},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2984.2119951923069},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2920.5673317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3394.8253999999997},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8940.5241538461469},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12523.775653846153},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10747.612500000001},null,{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37.919934836619348},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":142.19975563732254},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113.75980450985803},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1137.5980450985803},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":929.03840349717393},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":777.35866415069654},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1592.6372631380125},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5232.9510074534701},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6247.3092643330374},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6541.1887593168367},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5498.3905513098043},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":843.71855011478033},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3251.6344122401092},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":293.87949498379993},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2825.035145328141},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6598.0686615717659},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1052.2781917161867},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":853.19853382393524},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1649.5171653929415},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5232.9510074534701},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6247.3092643330374},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6541.1887593168367},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5498.3905513098043},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":843.71855011478033},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.4936236559115},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4839.2900485436894},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7967.4459408602143},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6870.4065698924724},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7157.9847614942519},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4580.0302288021521},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3076.2719861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2705.5705510752696},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3250.6262777777774},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7984.7728387096704},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11935.810306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9327.15625},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.4936236559115},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4839.2900485436894},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7967.4459408602143},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6870.4065698924724},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7158.0049523809512},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4580.0302288021521},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3076.2719861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2705.5705510752696},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3250.6262777777774},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7984.7728387096704},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11935.810306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9327.15625}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1363.8992396607773},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100902.94781553399},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116481.09156079424},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148692.28220402307},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48646.486915415255},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100451.56669444426},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24251.618153432668},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68705.455666666574},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":426563.23040860263},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67436.697916666424},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101119.4550970874},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122963.04148552543},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88075.010229166059},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48691.141346101853},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100316.06406944417},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.01512923912},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69567.187500000218},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431652.59958188521},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68591.901041666948},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24162.928124999857},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32368.896653846186},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76537.789525000029},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45290.422341345889},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137096.64266666738},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24204.096874999868},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38886.743711538809},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1840.3273645825579},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45001.520317307491},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1822593.227970981},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2436460.0930735939},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1934352.7559182076},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3622273.3353169356},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1962678.9472411622},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1807728.6135150264},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2055146.7083402583},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1997195.567926195},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3278472.2461207262},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3508143.8114424204},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3343230.014837963},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2128351.142542352},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1797167.9116630279},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1792029.7604926659},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2189440.157564146},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2441190.6049444624},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1954734.7208928904},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1800239.4263847941},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2048159.9603466114},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1988426.5829952266},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3269997.140684742},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3500313.3448986588},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3338575.3428367684},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2122483.0326263853},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1363.8992396607773},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100902.94781553399},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116481.09156079424},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148692.28220402307},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48646.486915415255},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100451.56669444426},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24251.618153432668},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68705.455666666574},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":426563.23040860263},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67436.697916666424},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101119.4550970874},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122963.04148552543},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88075.010229166059},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48691.141346101853},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100316.06406944417},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.01512923912},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69567.187500000218},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431652.59958188521},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68591.901041666948}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55858.681456988976},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22896.472376343921},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39400.712123563273},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12891.401135935346},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57011.697236558983},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25757.081354838745},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19570.509815476256},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12742.375267833058},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13719.896124999679},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12140.92507692294},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36961.653100000069},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14929.247449999837},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15046.5141153846},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13672.103598958394},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":610112.79155378684},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":878491.13035996025},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":659863.74605943146},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1195748.265170536},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":668537.93115330825},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":573216.69495775632},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":511208.12151617458},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":690360.85365178261},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":913690.30987205228},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":959203.71165970457},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":865920.67196162103},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":788658.80473200907},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":592622.22161039629},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":545506.70257589675},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":811382.32568285323},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":836267.28291938466},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":665096.69706688495},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":569775.46087133302},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":507766.88742975128},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":686929.0995490686},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":910249.0757856291},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":955762.4775732815},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":862479.43787519785},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":785217.57064558589},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55858.681456988976},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22896.472376343921},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39400.712123563273},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12891.401135935346},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57011.697236558983},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25757.081354838745},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19570.509815476256},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12742.375267833058},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":398.34006249999527},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1391.9272980768371},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23198.721424731037},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30548.593332436121},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75715.935666666672},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2023.2929973118132},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25760.891962365604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32428.164274562641},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76764.793541666586},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2999.2456182796218},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12332.449788461568},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67490.690062499998},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11819.207499999991},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14047.297817307726},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68484.277298076835},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":388575.05225454754},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":417659.64227423462},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":308364.9100913885},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":569841.8207572971},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":328576.23535930656},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":285091.55008541339},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":562200.95388771838},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":904276.68604886159},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1165639.8369102604},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1176105.7389251674},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1071427.7588086796},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":871314.78269213019},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":423233.87269521767},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":327258.51762373408},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":420095.99808748742},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":382157.10328344977},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":330860.91143321298},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":286940.1469086986},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":563973.71084133047},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":906485.52225309459},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1168682.9116808989},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1179328.93338628},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1074461.3535956091},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":874291.49757680472},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23198.721424731037},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30548.593332436121},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75715.935666666672},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2023.2929973118132},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25760.891962365604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32428.164274562641},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76764.793541666586},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2999.2456182796218},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2.8656881720787197},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16503.53762135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18839.269268817156},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.2791075268549},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6733.9855632183844},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8268.3625195154782},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4209.7120972222538},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5909.279637096769},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1662.4229166666664},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2.8796263440996128},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16503.537621359177},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18839.269268817206},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.2791075268165},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6444.9883541667168},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8268.3625195154491},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4209.7120972222383},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5909.2796370967617},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1662.4052083333399},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211185.5970888423},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":307843.510987385},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":229586.24546831183},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":212721.35444972536},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284655.4708347923},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263534.06713079527},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":227405.8492152062},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":187675.2374901383},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":205071.00759643744},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":199942.33640978465},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":188025.99688737703},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":168639.4302021554},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":220949.98030927175},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":214171.79195722606},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283840.19223580498},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":251020.4886347109},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284702.87075333809},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263581.46704934107},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":227453.24913375196},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":187722.63740868407},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":205118.40751498321},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":199989.73632833041},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":188073.39680592279},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":168686.83012070117},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2.8656881720787197},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16503.53762135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18839.269268817156},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.2791075268549},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6733.9855632183844},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8268.3625195154782},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4209.7120972222538},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5909.279637096769},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1662.4229166666664},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2.8796263440996128},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16503.537621359177},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18839.269268817206},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.2791075268165},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6444.9883541667168},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8268.3625195154491},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4209.7120972222383},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5909.2796370967617},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1662.4052083333399}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18870.773772988447},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7896.5652222221979},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16181.28015053761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35800.396145161285},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26186.375},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17574.545431547616},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7672.5059999999767},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15380.402129032274},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34824.237677419194},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25478.378124999963},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":190614.03243997629},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":295595.37203515694},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":239312.70875390468},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":317276.09477799403},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":296003.01133465057},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":254035.12345422211},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":203819.64974682897},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":210512.51824549231},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":277943.6423687106},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283356.71306663804},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":297406.04892360553},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":229624.16540314845},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":199752.73673560156},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":243967.3807550997},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":296865.68985218368},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":277630.80290630856},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":295680.6918885393},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":253636.96413843764},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":203260.33070798882},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":212000.8756878296},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":279668.99940377678},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":285015.71021574014},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":299008.16617045266},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":231216.80266628647},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18870.773772988447},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7896.5652222221979},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16181.28015053761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35800.396145161285},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26186.375},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17574.545431547616},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7672.5059999999767},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15380.402129032274},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34824.237677419194},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25478.378124999963}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211125.58139516122},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":443711.64077669918},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":459885.74827419413},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":239784.16273118294},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":437047.6301465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151965.27643606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87786.572013888886},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73017.665537634384},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49067.724833333392},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82025.187354838446},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99730.828241935509},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187366.81041666662},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218530.47781720429},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449624.25121359195},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":469436.71649193496},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247516.1220107527},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":429260.22679761902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157389.01603768495},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90769.857069444479},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75838.249045698991},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51680.468333333236},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90650.476215053801},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110816.16609677415},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":195952.35937499971},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":115641.96736057696},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":390393.30312500021},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":283288.58122500044},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165556.51098076941},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":377706.75304999994},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84802.598999999915},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62648.495600961534},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53404.514639423047},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10894.070000000049},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61237.738671874897},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157148.66992592585},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":395588.48437499971},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":291203.67802499951},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":172566.53573076928},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":361468.42663020821},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":89421.626855768991},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65302.559716346164},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55946.8675721154},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12956.53249999991},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114159.10124999961},null,{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":638249.38320255838},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1859934.8838013422},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1110570.6115437797},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2223094.099731646},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1099734.9901642157},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1187330.0396368066},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":967347.01766586863},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":765319.08484006987},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":866612.71077238931},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1015666.4946314307},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1045955.0425821805},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":906826.80166662415},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":705310.7879611199},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1042324.2088215741},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1229449.6072565815},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1613237.2677380058},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1128411.9408844092},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1198412.1405928086},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":978087.83920834109},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":772078.31322469749},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":876310.73410685465},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1025686.8374120074},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1057217.2632286563},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":918856.90099354158},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211125.58139516122},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":443711.64077669918},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":459885.74827419413},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":239784.16273118294},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":437047.6301465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151965.27643606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87786.572013888886},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73017.665537634384},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49067.724833333392},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82025.187354838446},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99730.828241935509},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187366.81041666662},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218530.47781720429},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449624.25121359195},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":469436.71649193496},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247516.1220107527},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":429260.22679761902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157389.01603768495},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90769.857069444479},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75838.249045698991},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51680.468333333236},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90650.476215053801},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110816.16609677415},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":195952.35937499971}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1421713.1568619509},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2062740.1752912917},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1691769.4527846444},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1872334.7024929167},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2204778.7712055584},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1960261.5513953278},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1638785.8238341783},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1351618.1573164598},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1259321.0359241285},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1313015.6636527814},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1350215.1197275049},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1375915.3555630238},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1635003.3103342254},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1826650.6609984997},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2061659.4571484479},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2202769.014659218},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2204778.7712055584},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1960261.5513953278},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1638785.8238341783},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1351618.1573164598},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1259321.0359241285},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1313015.6636527814},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1350215.1197275049},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1375915.3555630238},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":936.36918548386984},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":506.42475728155409},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1297.2246397849474},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":784.20115053763345},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":369.41829597701155},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":419.43536204576077},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":300.34169444444422},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177.242446236559},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.4327222222220954},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133.76932258064463},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":936.36918548386984},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":506.42475728155409},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1297.2246397849474},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":784.20115053763345},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":367.64486309523875},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":419.43536204576077},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":300.34169444444422},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177.242446236559},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.4327222222220954},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133.79020967741849},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":769.5437403846139},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":444.60937500000028},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1145.9162000000015},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":756.86130769230761},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":318.88275000000067},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":387.50997115384638},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":260.4222355769229},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118.90449519230758},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":770.80306018518468},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":444.60937500000028},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1145.9162000000015},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":756.86130769230761},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":317.97191666666743},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":387.50997115384638},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":260.4222355769229},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118.90449519230758},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3953.1532067175663},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9148.1842793344167},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5195.0310726168509},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8987.0245562787841},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7583.9869673238691},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6436.9089385161342},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5062.3113006886824},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4502.9922618485471},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4645.1920174858697},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4929.5915287605148},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4853.7516590872765},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4228.0727342830569},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4834.7916916689665},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6948.8280588104944},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10172.022519923139},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10361.622194106236},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7640.8668695787983},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6493.7888407710634},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5119.1912029436116},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4550.3921803943213},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4702.0719197407989},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4995.9514147245991},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4910.6315613422048},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4284.9526365379861},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":936.36918548386984},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":506.42475728155409},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1297.2246397849474},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":784.20115053763345},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":369.41829597701155},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":419.43536204576077},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":300.34169444444422},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177.242446236559},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.4327222222220954},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133.76932258064463},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":936.36918548386984},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":506.42475728155409},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1297.2246397849474},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":784.20115053763345},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":367.64486309523875},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":419.43536204576077},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":300.34169444444422},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177.242446236559},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.4327222222220954},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133.79020967741849},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2554.6236724137902},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5293.5485211719697},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1788.8221677350193},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19925.632222222197},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43141.709164598804},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58336.979442652322},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2395.4331130952319},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5293.5485211719697},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1788.8221677350193},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19925.632222222197},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43141.709164598804},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58342.647522332474},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10356.17589999998},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2177.942692307658},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9408.7289722221794},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10356.17589999998},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2177.942692307658},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8825.7562211538334},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":182764.60592879608},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":262699.82856438967},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261552.75053558193},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":264652.70520847553},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":270027.85597156634},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252177.04664722778},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186954.75872824254},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232989.55961989838},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":305890.63434329908},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":339828.97602207342},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":318195.65319778206},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":278986.44057671766},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":212920.43410761759},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":264747.50504556712},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284807.15057413874},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":297055.28952636675},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":270027.85597156634},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252177.04664722778},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186954.75872824254},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232989.55961989838},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":305890.63434329908},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":339828.97602207342},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":318195.65319778206},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":278986.44057671766},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2554.6236724137902},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5293.5485211719697},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1788.8221677350193},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19925.632222222197},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43141.709164598804},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58336.979442652322},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2395.4331130952319},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5293.5485211719697},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1788.8221677350193},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19925.632222222197},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43141.709164598804},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58342.647522332474},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103227.542608987},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":125676.14403226566},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":115181.80206623126},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":163804.6385104864},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128330.53947082903},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":129041.53824901563},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109882.49117281369},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":97975.631634115241},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100535.22723558704},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109171.49239462709},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104166.06099619334},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102611.34366789194},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103597.26197364405},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":131193.49455099378},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":133610.89039682827},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":148788.34431518515},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":136473.84547699304},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127515.2608718417},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108365.69377934893},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95776.275413591313},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99170.109581468743},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106848.89638588416},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100838.58671428},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100042.26808271099},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6430.9329444444293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25959.257548387035},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32371.031451612886},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6454.6548333333249},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25663.041010752684},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32217.160387096726},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":259495.59407069531},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":303482.71848117374},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284333.15138868097},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":434590.8931787851},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":313588.38111513283},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":285641.38914054434},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252679.485783813},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":239511.78841179694},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":277071.48386746837},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":308715.66948862723},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":315351.65808503563},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284266.79150271689},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":276180.36539880786},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":335344.94372764311},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":364628.61340522242},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":419347.07937446417},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":343383.96991300641},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":325381.48084932135},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":296183.13102512452},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":268160.29918086284},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":309113.82880441175},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":339061.09734163183},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":347934.36209340079},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":311881.98404748488},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6430.9329444444293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25959.257548387035},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32371.031451612886},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6454.6548333333249},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25663.041010752684},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32217.160387096726},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4007.2941532258046},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2774.1553398058218},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2122.6785456989223},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2071.8678494623705},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1296.8602040229759},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2234.4855181695752},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3180.7769166666676},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2065.7629301075272},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":633.74411111111112},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1222.2102365591409},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1628.4165483871004},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5535.1822916666642},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4017.9234032257982},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2780.8555825242688},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2129.4635322580702},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2075.7725806451604},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1312.218065476183},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2242.0583418573237},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3184.8500555555565},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2070.5188575268808},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":636.63794444444409},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1224.0969247311857},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1640.698161290333},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5545.5947916666637},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551.55437499999937},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2040.2386298076935},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":870.01028846154009},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":651.00039062499297},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":732.44846296294884},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2042.031927884615},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":872.38598557692114},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":901.67999999999586},null,{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":29008.750150013799},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":59818.697204767013},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":40574.3302751827},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65696.287104443007},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":56472.262955435355},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":55154.545219862834},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":45266.922211214347},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35758.49855093204},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35796.418485768656},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37370.095781488366},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33597.062265244742},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":31426.145995848281},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":40489.010421800303},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":49940.554179827675},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60927.855298738126},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":63496.930883919093},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":56576.542776236063},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":55258.825040663534},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":45352.242064596736},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35824.858436896124},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35862.778371732747},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37436.455667452443},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33653.942167499663},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":31492.505881812365},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4007.2941532258046},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2774.1553398058218},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2122.6785456989223},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2071.8678494623705},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1296.8602040229759},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2234.4855181695752},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3180.7769166666676},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2065.7629301075272},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":633.74411111111112},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1222.2102365591409},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1628.4165483871004},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5535.1822916666642},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4017.9234032257982},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2780.8555825242688},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2129.4635322580702},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2075.7725806451604},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1312.218065476183},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2242.0583418573237},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3184.8500555555565},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2070.5188575268808},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":636.63794444444409},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1224.0969247311857},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1640.698161290333},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5545.5947916666637}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":728498.8281137126},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":950083.9673314977},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":936404.35083918727},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":987036.94382978312},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":914742.58806376846},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":922686.81441204017},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":821298.38864262926},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":696589.20294869738},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":858422.00484767964},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":805068.65653255617},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":776439.10573090857},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":847283.02398942271},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":830626.69261243753},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":881012.80602659553},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":923748.57258746552},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":947856.17115984624},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":919397.26006496348},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":943011.89948446816},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":836475.84256098617},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":689251.69555781153},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":842230.19267244311},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":811571.92535703629},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":798025.02863665414},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":836845.56192564324},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14004.870699338271},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9437.4927184465523},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8100.6944381719404},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8137.8870190239213},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5562.6287701149213},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19630.747148876766},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8452.872587606822},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2599.7914133581344},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9574.7999444444176},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20798.696546594889},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14158.112990740685},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9393.0230582524218},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8276.1142365591058},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8288.1871157982368},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19740.259778755531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8430.1811431623573},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2649.7886445409199},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9547.7261666666418},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21060.839179900733},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2474.1773653846785},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2921.1590384615247},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2322.7738269230285},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2795.7389230768999},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":275403.0067346571},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":511625.24079937738},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":408321.85832071706},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":670244.32822095614},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":468055.23567210173},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":416294.52462011634},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":250963.6087324559},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":197449.10069427695},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":454460.93903317366},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":521095.74452482298},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":291187.17961039994},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":249835.49067106648},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":333363.6271324298},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":401154.99063659599},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":550815.49345302349},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":541733.66905965318},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":540141.0317965151},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":419138.51973286271},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":243682.98124382508},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194728.3453697495},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":452109.90307330323},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":518280.18936320394},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":288381.10443249007},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":247105.25536282995},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14004.870699338271},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9437.4927184465523},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8100.6944381719404},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8137.8870190239213},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5562.6287701149213},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19630.747148876766},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8452.872587606822},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2599.7914133581344},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9574.7999444444176},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20798.696546594889},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14158.112990740685},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9393.0230582524218},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8276.1142365591058},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8288.1871157982368},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19740.259778755531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8430.1811431623573},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2649.7886445409199},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9547.7261666666418},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21060.839179900733},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4801.7838978494565},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18266.583474137911},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7214.6088209959626},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6999.6399583333259},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2771.9740860215065},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3509.1132204301402},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16657.892523809514},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6268.5083903095401},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6506.9747361110976},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2399.0080779569885},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1912.5313999999771},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":689.64237980767791},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122.4615416666547},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146.53076923076006},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":129212.17795578041},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":216750.34752611618},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":166240.99432373923},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":274701.48794017971},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":210948.59749611339},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":185665.48094379748},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":138625.80177897119},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100952.34651878985},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102592.38370047364},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109446.41192219258},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141213.83733157045},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":161975.00165461955},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":160657.28391904701},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":168535.1503813547},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":181664.92781853414},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":191950.71014296715},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211451.03663269861},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":185987.80038990872},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":138625.80177897119},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100686.9069749335},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102592.38370047363},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109512.77180815666},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141564.59672880918},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":162505.8807423322},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4801.7838978494565},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18266.583474137911},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7214.6088209959626},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6999.6399583333259},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2771.9740860215065},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3509.1132204301402},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16657.892523809514},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6268.5083903095401},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6506.9747361110976},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2399.0080779569885},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9521.931922043017},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1805.1480582524216},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10759.733841954001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5629.0673216689102},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1190.863986111106},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3333.4517204301087},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1257.0607222222243},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6929.3867526881731},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8305.7540322580462},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4513.0927083333136},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9557.1035053763389},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1828.1735436893243},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7753.6053750000001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5651.7786137281291},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1202.4681250000008},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3340.7369220430082},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1260.4180000000019},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6954.3455913978478},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8339.2068064516297},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4528.8708333333389},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2135.6965144230744},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6479.1127249999827},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":749.87394230768791},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1601.759182692306},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4561.9406342592629},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2767.6752447916642},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":752.54826923076359},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1601.5768749999986},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":70919.758128187328},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141460.31690800848},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104507.34040972291},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":202701.01166914872},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111550.96830562495},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99606.188832089858},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":81376.180159385112},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58472.539518067031},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62975.531779915575},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":76977.467718337255},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":71829.836564266196},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60852.015429064886},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80134.302293485831},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":90979.403656758965},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128453.77925904804},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128965.69837934239},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111550.96830562495},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99606.188832089858},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":81376.180159385112},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58472.539518067031},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62975.531779915575},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":76977.467718337255},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":71829.836564266196},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60852.015429064886},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9521.931922043017},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1805.1480582524216},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10759.733841954001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5629.0673216689102},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1190.863986111106},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3333.4517204301087},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1257.0607222222243},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6929.3867526881731},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8305.7540322580462},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4513.0927083333136},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9557.1035053763389},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1828.1735436893243},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7753.6053750000001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5651.7786137281291},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1202.4681250000008},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3340.7369220430082},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1260.4180000000019},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6954.3455913978478},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8339.2068064516297},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4528.8708333333389}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11997.027911290375},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18280.682038834941},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54794.417336206912},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7251.4494185733847},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6525.765319444441},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4197.1531989247333},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72.866430107525844},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6795.1866612903232},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8451.1249999999782},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11915.564870967697},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18231.725728155354},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54873.092360119015},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7166.7833216689132},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6495.4751944444433},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4173.5307123655875},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6341.368532258065},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8085.5718749999814},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2370.7687499999784},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36020.826025000009},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1006.3958990384623},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2227.8156250000202},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35673.681255208307},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":943.51119711539286},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":136976.28461357823},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":233700.55839808504},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":182281.1267596292},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":464651.92152051517},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":248451.41304952998},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":208834.56112897189},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":157396.16952309775},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":123050.18854482978},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":120026.07374160938},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":153898.05553441963},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144598.1915157387},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105825.05814529544},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":154106.61517602101},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":225140.13310871823},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":275990.76572462474},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":274009.44912941137},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":250508.56951441654},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209573.99985828597},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":159007.76675365405},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":123126.028414503},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":120158.79351353756},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":154201.41501311259},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":145754.7495282556},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105844.01811271373},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11997.027911290375},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18280.682038834941},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54794.417336206912},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7251.4494185733847},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6525.765319444441},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4197.1531989247333},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72.866430107525844},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6795.1866612903232},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8451.1249999999782},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11915.564870967697},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18231.725728155354},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54873.092360119015},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7166.7833216689132},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6495.4751944444433},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4173.5307123655875},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6341.368532258065},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8085.5718749999814}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15869.983174731162},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2193.0424757281567},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4872.2070618279495},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5904.3906451612602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5713.3559827586232},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8646.701160161494},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6164.6587916666676},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1839.4937634408518},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5285.0343749999865},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15738.111341397855},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2335.5291262135902},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5167.2513924731247},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6304.1943225806399},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6007.9412440476253},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8884.9199999999964},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6305.7850555555578},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1966.8993145161264},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5691.2812499999854},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9189.7494182692062},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1932.8750000000027},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3657.7182692307479},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5210.0304250000027},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8153.8066442307572},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5306.7204278846157},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11930.569777777777},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1966.0156249999993},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4068.7418846153791},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5051.5215156250051},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8380.974230769225},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5446.0162403846161},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102.53668269230582},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3199.3893749999916},null,{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":39512.572099757352},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":47911.837666068546},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36090.297980752461},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":88173.328478849129},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65990.166599426797},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57363.381424095918},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":53059.468820139613},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67412.164155800026},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106848.89638588415},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111769.00793093551},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":114195.88376047915},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99919.02829449196},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":64122.609808723304},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":49153.71553196782},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":64340.649434033861},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77546.266740886553},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67525.923960309898},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57534.021130860689},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52964.668983048068},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67412.164155800041},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":107057.45602748556},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111920.68767028199},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":114347.56349982563},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100070.70803383844},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15869.983174731162},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2193.0424757281567},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4872.2070618279495},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5904.3906451612602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5713.3559827586232},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8646.701160161494},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6164.6587916666676},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1839.4937634408518},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5285.0343749999865},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15738.111341397855},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2335.5291262135902},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5167.2513924731247},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6304.1943225806399},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6007.9412440476253},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8884.9199999999964},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6305.7850555555578},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1966.8993145161264},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5691.2812499999854}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3679.6475887096781},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1002.3794623655733},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":326.99230747128547},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2232.240564516122},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4550.2979166666855},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4194.5218844085421},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1419.9584086021514},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2375.9515456989234},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5044.803124999984},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":140673.47826014861},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":205203.72736836559},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":177218.81545894049},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272113.45238758042},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":217461.34630430277},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":177541.13490505179},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144105.23236286268},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109863.5312053954},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113191.00548730874},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":132359.53254721983},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":132198.37282416419},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111702.64804497143},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":130454.05582167969},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":210379.79847356412},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":234487.39704594488},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":225557.25239192101},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":218333.50480554503},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":178337.4535366208},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144835.19110846758},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":110498.69011390877},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113987.32411887775},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":133288.570950717},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":133098.97127653388},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":112413.64682315805},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3679.6475887096781},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1002.3794623655733},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":326.99230747128547},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2232.240564516122},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4550.2979166666855},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4194.5218844085421},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1419.9584086021514},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2375.9515456989234},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5044.803124999984}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8754964.0350623839},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8032361.7568157669},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6251385.6573279733},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4598256.6181418449},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4456815.2612012541},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5159452.6937563913},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5234230.8052542061},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4674143.887733628},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6197368.710153209},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7960247.520740225},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9486989.4171159025},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9699634.9316959549},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8604971.7328161355},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8077268.4396460326},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6208811.0504901595},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4589961.6323963339},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4370983.4886985663},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5237548.7995524108},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5278341.1694529029},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4754022.2304669674},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3981.8430510752637},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3461.3191747572828},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1261.0896370967762},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4640.3796236559165},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4698.4677931034412},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3852.9858250336415},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2631.0569861111117},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":861.44934139784777},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":923.95194444444473},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2585.0453118279506},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3982.5845161290254},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3242.3072916666674},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3979.2143118279546},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3487.115291262131},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1351.4253440860166},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4728.6877419354832},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4616.6303154761945},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3882.9520134589461},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2637.855805555555},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":852.15303763440886},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":913.61066666666591},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2573.5270967741967},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3956.8892096774157},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3217.2322916666649},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2027.3349999999978},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2454.9874999999997},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3320.2190384615401},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3742.7598999999927},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2739.8442692307644},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2217.3598269230774},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":379.17341346153671},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121.10450000000034},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551.6610769230723},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1542.452916666663},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":724.73125000000289},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2708.5191759259237},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2476.6218749999966},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3404.61990384615},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3467.3090989583402},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2765.2283942307681},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2221.9197451923069},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":366.39288461538445},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105.15769999999839},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":528.0353846153854},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":504.571846153845},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1469.9474999999986},null,{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":15869.492729125195},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":29719.74892820041},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":26705.114108689177},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57097.941880239574},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36270.417671226402},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":27842.712153787754},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21301.523394470914},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":15386.013559958299},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18941.007450891364},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21396.323231562466},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20296.645121300506},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19168.527059911077},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":17680.169617573771},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":27122.233391891987},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36526.377231373583},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":42043.727750101694},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36270.417671226402},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":27842.712153787754},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21301.523394470914},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":15386.013559958299},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18941.007450891364},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21396.323231562466},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20296.645121300506},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19168.527059911077},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3981.8430510752637},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3461.3191747572828},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1261.0896370967762},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4640.3796236559165},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4698.4677931034412},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3852.9858250336415},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2631.0569861111117},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":861.44934139784777},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":923.95194444444473},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2585.0453118279506},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3982.5845161290254},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3242.3072916666674},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3979.2143118279546},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3487.115291262131},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1351.4253440860166},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4728.6877419354832},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4616.6303154761945},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3882.9520134589461},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2637.855805555555},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":852.15303763440886},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":913.61066666666591},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2573.5270967741967},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3956.8892096774157},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3217.2322916666649}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2338.178077956969},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3494.0312500000291},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2388.0723118279548},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3618.8395833333534},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1642.2295913461323},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1685.1782451922968},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109882.49117281369},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":196178.7828772502},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":151338.45993294779},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":339373.93680403399},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":223879.2952754006},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194785.22527200438},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":153376.6564304161},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":222504.69763757312},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":292561.77724822739},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":349669.19911217614},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":278057.40217322047},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":230174.00445827944},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":171047.34606428069},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209128.44062395571},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":268397.2987735917},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":265354.22400295304},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232591.40030411386},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":202900.09132704095},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":160429.7643100273},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":225434.01260370202},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":295680.6918885393},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":353148.35313343588},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":281185.79679724155},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":233482.51877277443},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2338.178077956969},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3494.0312500000291},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2388.0723118279548},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3618.8395833333534}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25648.288258064524},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20827.764563106786},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11165.111120967742},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22493.495376344101},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49132.664772988479},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19583.355900403789},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7340.0916111111101},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1725.5160887096692},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4660.1548333333239},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5951.3094193548268},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22779.271403225819},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19182.498958333355},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25803.294669354796},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20918.722087378606},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11136.13184946231},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22445.516720430121},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55085.140866071393},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19627.92418304172},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7365.8040694444389},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1729.9566532257979},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4670.7278333333297},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5976.7098924731026},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22854.698887096725},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19268.295833333326},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21001.812586538468},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17652.293750000001},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4910.4142750000219},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16482.819326923065},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45464.701249999962},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17881.766076923075},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5200.0511394230789},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":632.03259999999568},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3627.000027777804},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10395.533203125005},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20699.446578703668},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17729.403124999979},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4898.262849999971},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16446.077980769234},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51397.095374999983},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17922.327923076933},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5217.9521730769247},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":633.40999999999872},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4138.503721153812},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9902.3512499999997},null,{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":84637.294555334389},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":206568.84502248387},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":129013.09829788817},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":264273.50586010935},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209223.24046104724},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":150911.86066603585},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":125277.98471648115},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128065.09992697269},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":159756.6854666773},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179503.49153284682},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":158173.52818724842},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":164126.95795659767},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":153774.81574620059},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":161595.80230625332},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":175929.53767449546},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":197013.0214436558},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209431.80010264862},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":151063.54040538231},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":125410.70448840932},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128197.81969890084},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":159917.84518973294},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179683.61122332077},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":158334.68791030408},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":164297.59766336245},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25648.288258064524},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20827.764563106786},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11165.111120967742},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22493.495376344101},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49132.664772988479},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19583.355900403789},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7340.0916111111101},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1725.5160887096692},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4660.1548333333239},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5951.3094193548268},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22779.271403225819},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19182.498958333355},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25803.294669354796},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20918.722087378606},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11136.13184946231},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22445.516720430121},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55085.140866071393},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19627.92418304172},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7365.8040694444389},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1729.9566532257979},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4670.7278333333297},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5976.7098924731026},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22854.698887096725},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19268.295833333326}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":513.64645760430278},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1062.7323888888927},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5620.395555555554},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4606.3280645161203},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10521.365354838721},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3896.5593750000066},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":513.42801076714397},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1064.5228472222186},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5629.3357222222248},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4615.1217849462491},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10544.458129032237},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3902.7927083333352},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2152.1292999999987},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2154.3797000000027},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58197.619990501538},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":84106.4154676217},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77536.786757177411},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98677.150428592693},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":87064.170384878002},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77622.1066105598},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62435.172708493752},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":68369.642510424674},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":93065.000072773022},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103066.38288593138},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":107597.81509890739},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83404.896673144249},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":68312.762608169753},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83499.696510235794},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":90192.56500889911},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":89206.646703147009},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":87851.009032737857},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":78323.625405037266},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62994.491747333879},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":68976.361467810581},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":93908.718622887813},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103985.94130571939},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108555.29345353204},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":84153.81538616748},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":513.64645760430278},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1062.7323888888927},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5620.395555555554},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4606.3280645161203},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10521.365354838721},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3896.5593750000066},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":513.42801076714397},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1064.5228472222186},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5629.3357222222248},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4615.1217849462491},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10544.458129032237},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3902.7927083333352}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52519.623786407705},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78835.431930107443},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56497.436010752594},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42799.970390804578},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27060.526538357994},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16901.225249999952},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14844.528978494644},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21977.104166666704},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51998.962378640783},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80815.978505376319},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57679.319462365689},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25581.967526785691},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26626.287044414486},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16559.549194444437},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14372.387177419329},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20710.462499999907},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15428.940624999967},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5249.4490749998404},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5233.1976153845226},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3705.9058509614893},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2886.1890384615531},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14705.753125000021},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7166.1606250000859},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6333.3481730770282},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3287.6563461538103},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2312.4800240384516},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":495281.74888479436},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":738414.8910734884},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":645274.05113104219},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1105252.3406829441},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":584668.51527841541},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":582516.5589764372},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":420058.07815265079},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":399846.75288473268},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":388688.81205905741},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":349820.87885152263},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":353622.35231889371},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":352835.51367103384},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":378810.66903411812},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":556067.40442789521},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":755829.62114720594},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":627982.56084554375},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":586479.19216686394},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":584516.83553906891},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":421660.19539949793},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":401761.70959398197},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":390878.68829587218},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":351896.99528382748},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":355935.46834392747},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":354883.19015221129},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52519.623786407705},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78835.431930107443},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56497.436010752594},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42799.970390804578},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27060.526538357994},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16901.225249999952},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14844.528978494644},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21977.104166666704},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51998.962378640783},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80815.978505376319},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57679.319462365689},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25581.967526785691},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26626.287044414486},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16559.549194444437},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14372.387177419329},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20710.462499999907}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]

{"sheet":"PLVS Revenues","index":30,"n_rows":146,"n_cols":79,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,"Peak Load Variance Serice"]
[]
[null,"PLVS Rate --->",{"$f":"+PLVS!D6","v":1.9903090467554105}]
[null,null,null,null,null,"HLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Load Variance Service Revenues"]
[null,null,null,null,null,"HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BD8:BD143)","v":11388076.082670925},{"$f":"+SUM(BE8:BE143)","v":12437520.291268349},14850446.665829986,14988657.524258036,13058979.676891437,12797471.324632091,11446160.516053652,11151714.395442849,11078020.722436363,11974278.015124688,11808349.977917166,10605441.192613646,11541078.072032377,12576516.007817691,15007754.987617778,15059348.657444922,12832148.37528923,12881601.946606003,11550538.674686858,11199937.730015229,11149810.139209116,12054703.089824943,11879318.526441891,10675663.127266591]
[null,"BESID","Customer","JOE","Block?",{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F8,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G8,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F8","v":"2023-10-01"},{"$f":"+G8","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Total Annual","PLVS?",{"$f":"+AD8","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E8","v":0},{"$f":"IF($E9=1,StagingPRDM!BB5*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285.94200000000001},{"$f":"IF($E9=1,StagingPRDM!BC5*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322.12799999999999},{"$f":"IF($E9=1,StagingPRDM!BD5*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":394.01299999999998},{"$f":"IF($E9=1,StagingPRDM!BE5*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":427.94799999999998},{"$f":"IF($E9=1,StagingPRDM!BF5*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350.81599999999997},{"$f":"IF($E9=1,StagingPRDM!BG5*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":335.041},{"$f":"IF($E9=1,StagingPRDM!BH5*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":303.84500000000003},{"$f":"IF($E9=1,StagingPRDM!BI5*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.411},{"$f":"IF($E9=1,StagingPRDM!BJ5*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BK5*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BL5*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.29499999999999},{"$f":"IF($E9=1,StagingPRDM!BM5*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196.446},{"$f":"IF($E9=1,StagingPRDM!BN5*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":302.79599999999999},{"$f":"IF($E9=1,StagingPRDM!BO5*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325.70999999999998},{"$f":"IF($E9=1,StagingPRDM!BP5*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396.98700000000002},{"$f":"IF($E9=1,StagingPRDM!BQ5*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.51900000000001},{"$f":"IF($E9=1,StagingPRDM!BR5*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":365.47199999999998},{"$f":"IF($E9=1,StagingPRDM!BS5*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":336.54300000000001},{"$f":"IF($E9=1,StagingPRDM!BT5*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":304.88299999999998},{"$f":"IF($E9=1,StagingPRDM!BU5*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.92400000000001},{"$f":"IF($E9=1,StagingPRDM!BV5*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BW5*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BX5*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.636},{"$f":"IF($E9=1,StagingPRDM!BY5*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.643},{"$f":"IF($E9=1,StagingPRDM!BZ5*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.47499999999999},{"$f":"IF($E9=1,StagingPRDM!CA5*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":236.74799999999999},{"$f":"IF($E9=1,StagingPRDM!CB5*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":310.82600000000002},{"$f":"IF($E9=1,StagingPRDM!CC5*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":309.23500000000001},{"$f":"IF($E9=1,StagingPRDM!CD5*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":243.839},{"$f":"IF($E9=1,StagingPRDM!CE5*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":256.50299999999999},{"$f":"IF($E9=1,StagingPRDM!CF5*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":212.61099999999999},{"$f":"IF($E9=1,StagingPRDM!CG5*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.31899999999999},{"$f":"IF($E9=1,StagingPRDM!CH5*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CI5*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CJ5*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127.01300000000001},{"$f":"IF($E9=1,StagingPRDM!CK5*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.36099999999999},{"$f":"IF($E9=1,StagingPRDM!CL5*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199.732},{"$f":"IF($E9=1,StagingPRDM!CM5*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":239.381},{"$f":"IF($E9=1,StagingPRDM!CN5*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313.17200000000003},{"$f":"IF($E9=1,StagingPRDM!CO5*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.09300000000002},{"$f":"IF($E9=1,StagingPRDM!CP5*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":258.12200000000001},{"$f":"IF($E9=1,StagingPRDM!CQ5*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257.65300000000002},{"$f":"IF($E9=1,StagingPRDM!CR5*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":213.33799999999999},{"$f":"IF($E9=1,StagingPRDM!CS5*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.68899999999999},{"$f":"IF($E9=1,StagingPRDM!CT5*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CU5*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CV5*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.672},{"$f":"IF($E9=1,StagingPRDM!CW5*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":145.16399999999999},{"$f":"+IF(AND(BC9=\"Yes\",D9=0),SUM(F9:BA9),0)","v":12009.412000000004},{"$f":"+VLOOKUP($B9,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AD9+F9)*$C$4)","v":986.03293701642531},1112.3359588144767,1402.8474382060367,1467.2219940142938,1183.5472261983386,1177.3553747538826,1027.9070490511124,761.75098146469827,722.42247470081145,675.24020843842766,679.30840012999568,698.21434576512536,1000.186024647903,1124.7057295400616,1413.4358823347759,1476.0370727823736,1241.1447797023936,1182.633674345878,1031.4199445186357,763.5084243529833,722.42247470081145,675.24020843842766,679.30840012999568,698.21434576512536]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E9","v":0},{"$f":"IF($E10=1,StagingPRDM!BB6*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BC6*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BD6*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BE6*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BF6*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82.454999999999998},{"$f":"IF($E10=1,StagingPRDM!BG6*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BH6*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BI6*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BJ6*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BK6*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BL6*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BM6*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BN6*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BO6*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BP6*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BQ6*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BR6*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79.611000000000004},{"$f":"IF($E10=1,StagingPRDM!BS6*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BT6*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BU6*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BV6*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BW6*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BX6*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BY6*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BZ6*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CA6*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CB6*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CC6*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CD6*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.944000000000003},{"$f":"IF($E10=1,StagingPRDM!CE6*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CF6*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CG6*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CH6*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CI6*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CJ6*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CK6*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"IF($E10=1,StagingPRDM!CL6*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CM6*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CN6*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CO6*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CP6*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60.773000000000003},{"$f":"IF($E10=1,StagingPRDM!CQ6*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CR6*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CS6*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CT6*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CU6*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CV6*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CW6*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"+IF(AND(BC10=\"Yes\",D10=0),SUM(F10:BA10),0)","v":10225.266999999998},{"$f":"+VLOOKUP($B10,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AD10+F10)*$C$4)","v":557.15119207633563},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AE10+G10)*$C$4)","v":306.2866688961434},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AF10+H10)*$C$4)","v":321.28762818153888},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AG10+I10)*$C$4)","v":330.21416425623693},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AH10+J10)*$C$4)","v":289.38894508918992},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AI10+K10)*$C$4)","v":332.65030252946553},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AJ10+L10)*$C$4)","v":519.58808943692077},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AK10+M10)*$C$4)","v":1016.3334019442296},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AL10+N10)*$C$4)","v":1446.6501597070298},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AM10+O10)*$C$4)","v":2014.7759158671747},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AN10+P10)*$C$4)","v":1872.7992103259244},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AO10+Q10)*$C$4)","v":1173.5857294193279},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AP10+R10)*$C$4)","v":557.15119207633563},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AQ10+S10)*$C$4)","v":306.2866688961434},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AR10+T10)*$C$4)","v":321.28762818153888},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AS10+U10)*$C$4)","v":330.21416425623693},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AT10+V10)*$C$4)","v":279.40754521971161},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AU10+W10)*$C$4)","v":332.65030252946553},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AV10+X10)*$C$4)","v":519.58808943692077},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AW10+Y10)*$C$4)","v":1016.3334019442296},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AX10+Z10)*$C$4)","v":1446.6501597070298},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AY10+AA10)*$C$4)","v":2014.7759158671747},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AZ10+AB10)*$C$4)","v":1872.7992103259244},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(BA10+AC10)*$C$4)","v":1173.5857294193279}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E10","v":0},{"$f":"IF($E11=1,StagingPRDM!BB7*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74943.726999999999},{"$f":"IF($E11=1,StagingPRDM!BC7*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69721.968999999997},{"$f":"IF($E11=1,StagingPRDM!BD7*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92794.141000000003},{"$f":"IF($E11=1,StagingPRDM!BE7*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90293.898000000001},{"$f":"IF($E11=1,StagingPRDM!BF7*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71104.702999999994},{"$f":"IF($E11=1,StagingPRDM!BG7*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74919.906000000003},{"$f":"IF($E11=1,StagingPRDM!BH7*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74999.695000000007},{"$f":"IF($E11=1,StagingPRDM!BI7*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93557.937999999995},{"$f":"IF($E11=1,StagingPRDM!BJ7*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116436.969},{"$f":"IF($E11=1,StagingPRDM!BK7*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133922.875},{"$f":"IF($E11=1,StagingPRDM!BL7*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119949.648},{"$f":"IF($E11=1,StagingPRDM!BM7*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76564.281000000003},{"$f":"IF($E11=1,StagingPRDM!BN7*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75176.258000000002},{"$f":"IF($E11=1,StagingPRDM!BO7*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69881.366999999998},{"$f":"IF($E11=1,StagingPRDM!BP7*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92673.508000000002},{"$f":"IF($E11=1,StagingPRDM!BQ7*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90255.468999999997},{"$f":"IF($E11=1,StagingPRDM!BR7*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71046.922000000006},{"$f":"IF($E11=1,StagingPRDM!BS7*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75093.991999999998},{"$f":"IF($E11=1,StagingPRDM!BT7*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75208.241999999998},{"$f":"IF($E11=1,StagingPRDM!BU7*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93754.452999999994},{"$f":"IF($E11=1,StagingPRDM!BV7*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116630.523},{"$f":"IF($E11=1,StagingPRDM!BW7*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134122.391},{"$f":"IF($E11=1,StagingPRDM!BX7*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120108.977},{"$f":"IF($E11=1,StagingPRDM!BY7*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76703.233999999997},{"$f":"IF($E11=1,StagingPRDM!BZ7*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45411.516000000003},{"$f":"IF($E11=1,StagingPRDM!CA7*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49628.445},{"$f":"IF($E11=1,StagingPRDM!CB7*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66838.156000000003},{"$f":"IF($E11=1,StagingPRDM!CC7*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65420.616999999998},{"$f":"IF($E11=1,StagingPRDM!CD7*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48023.07},{"$f":"IF($E11=1,StagingPRDM!CE7*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48771.241999999998},{"$f":"IF($E11=1,StagingPRDM!CF7*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45842.226999999999},{"$f":"IF($E11=1,StagingPRDM!CG7*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64130.25},{"$f":"IF($E11=1,StagingPRDM!CH7*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74192.781000000003},{"$f":"IF($E11=1,StagingPRDM!CI7*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90317.827999999994},{"$f":"IF($E11=1,StagingPRDM!CJ7*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72770.835999999996},{"$f":"IF($E11=1,StagingPRDM!CK7*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49399.461000000003},{"$f":"IF($E11=1,StagingPRDM!CL7*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45552.413999999997},{"$f":"IF($E11=1,StagingPRDM!CM7*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49741.913999999997},{"$f":"IF($E11=1,StagingPRDM!CN7*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66751.273000000001},{"$f":"IF($E11=1,StagingPRDM!CO7*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65392.781000000003},{"$f":"IF($E11=1,StagingPRDM!CP7*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47984.046999999999},{"$f":"IF($E11=1,StagingPRDM!CQ7*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48884.578000000001},{"$f":"IF($E11=1,StagingPRDM!CR7*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45969.695},{"$f":"IF($E11=1,StagingPRDM!CS7*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64264.938000000002},{"$f":"IF($E11=1,StagingPRDM!CT7*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74316.101999999999},{"$f":"IF($E11=1,StagingPRDM!CU7*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90452.391000000003},{"$f":"IF($E11=1,StagingPRDM!CV7*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72867.491999999998},{"$f":"IF($E11=1,StagingPRDM!CW7*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49489.116999999998},3622278.2570000002,{"$f":"+VLOOKUP($B11,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},239544.12896734581,237544.20871820359,317717.60487344663,309920.00791563111,237101.08432172492,246183.61086796242,240512.77058391168,313848.22714286798,379412.1160057222,446308.29983169306,383573.32280028134,250706.77526576447,240287.36808436661,238087.29837686458,317304.5839013001,309788.1200866478,236908.41444476284,246755.66947479895,241181.54427825721,314507.42347008048,380042.79518491286,446973.22028772417,384082.812061615,251161.77782663418]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E11","v":0},{"$f":"IF($E12=1,StagingPRDM!BB8*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26497.182000000001},{"$f":"IF($E12=1,StagingPRDM!BC8*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22645.313999999998},{"$f":"IF($E12=1,StagingPRDM!BD8*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27037.705000000002},{"$f":"IF($E12=1,StagingPRDM!BE8*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26669.256000000001},{"$f":"IF($E12=1,StagingPRDM!BF8*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.171999999999},{"$f":"IF($E12=1,StagingPRDM!BG8*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22229.912},{"$f":"IF($E12=1,StagingPRDM!BH8*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22101.455000000002},{"$f":"IF($E12=1,StagingPRDM!BI8*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28303.74},{"$f":"IF($E12=1,StagingPRDM!BJ8*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33856.870999999999},{"$f":"IF($E12=1,StagingPRDM!BK8*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37238.116999999998},{"$f":"IF($E12=1,StagingPRDM!BL8*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36332.266000000003},{"$f":"IF($E12=1,StagingPRDM!BM8*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27914.09},{"$f":"IF($E12=1,StagingPRDM!BN8*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26580.817999999999},{"$f":"IF($E12=1,StagingPRDM!BO8*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22715.324000000001},{"$f":"IF($E12=1,StagingPRDM!BP8*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27001.578000000001},{"$f":"IF($E12=1,StagingPRDM!BQ8*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26557.75},{"$f":"IF($E12=1,StagingPRDM!BR8*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20742.228999999999},{"$f":"IF($E12=1,StagingPRDM!BS8*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22238.460999999999},{"$f":"IF($E12=1,StagingPRDM!BT8*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22137.662},{"$f":"IF($E12=1,StagingPRDM!BU8*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28342.25},{"$f":"IF($E12=1,StagingPRDM!BV8*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33900.68},{"$f":"IF($E12=1,StagingPRDM!BW8*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37264.836000000003},{"$f":"IF($E12=1,StagingPRDM!BX8*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36352.741999999998},{"$f":"IF($E12=1,StagingPRDM!BY8*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27942.398000000001},{"$f":"IF($E12=1,StagingPRDM!BZ8*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17704.634999999998},{"$f":"IF($E12=1,StagingPRDM!CA8*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17271.978999999999},{"$f":"IF($E12=1,StagingPRDM!CB8*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20911.032999999999},{"$f":"IF($E12=1,StagingPRDM!CC8*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20289.478999999999},{"$f":"IF($E12=1,StagingPRDM!CD8*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15202.772999999999},{"$f":"IF($E12=1,StagingPRDM!CE8*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15552.838},{"$f":"IF($E12=1,StagingPRDM!CF8*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15022.721},{"$f":"IF($E12=1,StagingPRDM!CG8*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20343.243999999999},{"$f":"IF($E12=1,StagingPRDM!CH8*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21814.664000000001},{"$f":"IF($E12=1,StagingPRDM!CI8*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26393.171999999999},{"$f":"IF($E12=1,StagingPRDM!CJ8*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22518.68},{"$f":"IF($E12=1,StagingPRDM!CK8*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20416.305},{"$f":"IF($E12=1,StagingPRDM!CL8*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17760.518},{"$f":"IF($E12=1,StagingPRDM!CM8*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17325.375},{"$f":"IF($E12=1,StagingPRDM!CN8*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20883.094000000001},{"$f":"IF($E12=1,StagingPRDM!CO8*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20204.648000000001},{"$f":"IF($E12=1,StagingPRDM!CP8*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15194.025},{"$f":"IF($E12=1,StagingPRDM!CQ8*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15558.82},{"$f":"IF($E12=1,StagingPRDM!CR8*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15047.334000000001},{"$f":"IF($E12=1,StagingPRDM!CS8*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20370.925999999999},{"$f":"IF($E12=1,StagingPRDM!CT8*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21842.886999999999},{"$f":"IF($E12=1,StagingPRDM!CU8*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26412.109},{"$f":"IF($E12=1,StagingPRDM!CV8*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22531.370999999999},{"$f":"IF($E12=1,StagingPRDM!CW8*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20437.008000000002},1130366.4460000005,{"$f":"+VLOOKUP($B12,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},87975.276258127094,79447.749379886416,95432.807021904926,93462.395094689928,71565.432927186732,75199.349136297984,73888.583346140091,96822.5323525657,110803.55975726047,126645.93015340803,117131.57023391414,96192.422401762466,88252.962186021367,79693.365458110318,95305.295882515507,93071.623787377117,71524.251442700304,75228.270317056391,74009.633942363755,96954.274888988541,110946.92569851635,126736.79970324672,117197.58281406788,96289.969438453001]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E12","v":0},{"$f":"IF($E13=1,StagingPRDM!BB9*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24282.41},{"$f":"IF($E13=1,StagingPRDM!BC9*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16261.106},{"$f":"IF($E13=1,StagingPRDM!BD9*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19270.881000000001},{"$f":"IF($E13=1,StagingPRDM!BE9*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19144.5},{"$f":"IF($E13=1,StagingPRDM!BF9*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16574.203000000001},{"$f":"IF($E13=1,StagingPRDM!BG9*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15247.51},{"$f":"IF($E13=1,StagingPRDM!BH9*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20616.037},{"$f":"IF($E13=1,StagingPRDM!BI9*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38086.125},{"$f":"IF($E13=1,StagingPRDM!BJ9*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50258.262000000002},{"$f":"IF($E13=1,StagingPRDM!BK9*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49376.004000000001},{"$f":"IF($E13=1,StagingPRDM!BL9*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44928.625},{"$f":"IF($E13=1,StagingPRDM!BM9*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33068.781000000003},{"$f":"IF($E13=1,StagingPRDM!BN9*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24419.34},{"$f":"IF($E13=1,StagingPRDM!BO9*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16393.532999999999},{"$f":"IF($E13=1,StagingPRDM!BP9*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19403.168000000001},{"$f":"IF($E13=1,StagingPRDM!BQ9*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19277.006000000001},{"$f":"IF($E13=1,StagingPRDM!BR9*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16317.124},{"$f":"IF($E13=1,StagingPRDM!BS9*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15385.395},{"$f":"IF($E13=1,StagingPRDM!BT9*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.238000000001},{"$f":"IF($E13=1,StagingPRDM!BU9*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38217.313000000002},{"$f":"IF($E13=1,StagingPRDM!BV9*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50394.453000000001},{"$f":"IF($E13=1,StagingPRDM!BW9*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49507.362999999998},{"$f":"IF($E13=1,StagingPRDM!BX9*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45065.917999999998},{"$f":"IF($E13=1,StagingPRDM!BY9*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33200.078000000001},{"$f":"IF($E13=1,StagingPRDM!BZ9*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16542.655999999999},{"$f":"IF($E13=1,StagingPRDM!CA9*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12006.714},{"$f":"IF($E13=1,StagingPRDM!CB9*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14264.768},{"$f":"IF($E13=1,StagingPRDM!CC9*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14116.281000000001},{"$f":"IF($E13=1,StagingPRDM!CD9*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11566.521000000001},{"$f":"IF($E13=1,StagingPRDM!CE9*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10209.228999999999},{"$f":"IF($E13=1,StagingPRDM!CF9*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13728.731},{"$f":"IF($E13=1,StagingPRDM!CG9*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28733.686000000002},{"$f":"IF($E13=1,StagingPRDM!CH9*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34711.800999999999},{"$f":"IF($E13=1,StagingPRDM!CI9*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37136.843999999997},{"$f":"IF($E13=1,StagingPRDM!CJ9*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30416.701000000001},{"$f":"IF($E13=1,StagingPRDM!CK9*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.984},{"$f":"IF($E13=1,StagingPRDM!CL9*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16635.937999999998},{"$f":"IF($E13=1,StagingPRDM!CM9*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12104.495999999999},{"$f":"IF($E13=1,StagingPRDM!CN9*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14362.688},{"$f":"IF($E13=1,StagingPRDM!CO9*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14213.982},{"$f":"IF($E13=1,StagingPRDM!CP9*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11387.114},{"$f":"IF($E13=1,StagingPRDM!CQ9*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10301.553},{"$f":"IF($E13=1,StagingPRDM!CR9*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13820.741},{"$f":"IF($E13=1,StagingPRDM!CS9*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28832.708999999999},{"$f":"IF($E13=1,StagingPRDM!CT9*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34805.813000000002},{"$f":"IF($E13=1,StagingPRDM!CU9*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37235.688000000002},{"$f":"IF($E13=1,StagingPRDM!CV9*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30509.618999999999},{"$f":"IF($E13=1,StagingPRDM!CW9*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25030.898000000001},1193056.5280000002,{"$f":"+VLOOKUP($B13,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},81254.498194186715,56261.697878053528,66746.305593514044,66199.23332645047,56008.737559447109,50666.777932591285,68356.702459115724,132992.07433578669,169116.68509227716,172187.30403497574,149960.48396853564,115439.44729823458,81712.691220458379,56719.88493339804,67204.488668240461,66657.416401176888,55139.995524865015,51124.964987935797,68814.89349507833,133450.26537174929,169574.86020576741,172645.47914846597,150418.67500449825,115897.6383341972]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E13","v":0},{"$f":"IF($E14=1,StagingPRDM!BB10*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9991.5210000000006},{"$f":"IF($E14=1,StagingPRDM!BC10*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BD10*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BE10*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BF10*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10751.012000000001},{"$f":"IF($E14=1,StagingPRDM!BG10*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BH10*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BI10*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BJ10*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BK10*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BL10*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9831.9699999999993},{"$f":"IF($E14=1,StagingPRDM!BM10*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8664.6929999999993},{"$f":"IF($E14=1,StagingPRDM!BN10*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10259.65},{"$f":"IF($E14=1,StagingPRDM!BO10*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BP10*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BQ10*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BR10*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10349.106},{"$f":"IF($E14=1,StagingPRDM!BS10*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BT10*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BU10*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BV10*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BW10*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BX10*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9575.5619999999999},{"$f":"IF($E14=1,StagingPRDM!BY10*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.7090000000007},{"$f":"IF($E14=1,StagingPRDM!BZ10*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5695.8109999999997},{"$f":"IF($E14=1,StagingPRDM!CA10*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CB10*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CC10*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CD10*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6063.1639999999998},{"$f":"IF($E14=1,StagingPRDM!CE10*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CF10*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CG10*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CH10*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CI10*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CJ10*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5197.5690000000004},{"$f":"IF($E14=1,StagingPRDM!CK10*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5240.5330000000004},{"$f":"IF($E14=1,StagingPRDM!CL10*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5427.6809999999996},{"$f":"IF($E14=1,StagingPRDM!CM10*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CN10*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CO10*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CP10*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5903.0389999999998},{"$f":"IF($E14=1,StagingPRDM!CQ10*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CR10*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CS10*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CT10*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CU10*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CV10*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5453.9769999999999},{"$f":"IF($E14=1,StagingPRDM!CW10*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4996.518},380288.81499999989,{"$f":"+VLOOKUP($B14,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},31222.638799055647,30306.583137814097,35655.399379335991,37492.814875428696,33465.406606537697,34849.559071867567,31644.757473854857,28606.610423254133,28923.728353982719,29248.819462752606,29913.427440263269,27675.697104978546,31222.636808746596,30306.583137814097,35655.399379335991,37492.814875428696,32346.791222680713,34849.559071867567,31644.757473854857,28606.610423254133,28923.728353982719,29248.819462752606,29913.427440263269,27675.6990952876]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E14","v":0},{"$f":"IF($E15=1,StagingPRDM!BB11*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10456.861999999999},{"$f":"IF($E15=1,StagingPRDM!BC11*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10676.819},{"$f":"IF($E15=1,StagingPRDM!BD11*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12462.781999999999},{"$f":"IF($E15=1,StagingPRDM!BE11*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12867.27},{"$f":"IF($E15=1,StagingPRDM!BF11*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11238.717000000001},{"$f":"IF($E15=1,StagingPRDM!BG11*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11115.584999999999},{"$f":"IF($E15=1,StagingPRDM!BH11*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10603.74},{"$f":"IF($E15=1,StagingPRDM!BI11*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9795.2279999999992},{"$f":"IF($E15=1,StagingPRDM!BJ11*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10039.406000000001},{"$f":"IF($E15=1,StagingPRDM!BK11*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11367.804},{"$f":"IF($E15=1,StagingPRDM!BL11*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11750.44},{"$f":"IF($E15=1,StagingPRDM!BM11*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9478.9850000000006},{"$f":"IF($E15=1,StagingPRDM!BN11*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10980.617},{"$f":"IF($E15=1,StagingPRDM!BO11*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10862.371999999999},{"$f":"IF($E15=1,StagingPRDM!BP11*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12547.825999999999},{"$f":"IF($E15=1,StagingPRDM!BQ11*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12955.531999999999},{"$f":"IF($E15=1,StagingPRDM!BR11*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10871.763999999999},{"$f":"IF($E15=1,StagingPRDM!BS11*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11191.073},{"$f":"IF($E15=1,StagingPRDM!BT11*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10675.629000000001},{"$f":"IF($E15=1,StagingPRDM!BU11*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9861.4480000000003},{"$f":"IF($E15=1,StagingPRDM!BV11*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10107.224},{"$f":"IF($E15=1,StagingPRDM!BW11*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11445.130999999999},{"$f":"IF($E15=1,StagingPRDM!BX11*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11464.938},{"$f":"IF($E15=1,StagingPRDM!BY11*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9867.4179999999997},{"$f":"IF($E15=1,StagingPRDM!BZ11*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6124.2910000000002},{"$f":"IF($E15=1,StagingPRDM!CA11*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6537.0069999999996},{"$f":"IF($E15=1,StagingPRDM!CB11*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8190.6859999999997},{"$f":"IF($E15=1,StagingPRDM!CC11*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7794.74},{"$f":"IF($E15=1,StagingPRDM!CD11*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6305.1379999999999},{"$f":"IF($E15=1,StagingPRDM!CE11*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6650.2139999999999},{"$f":"IF($E15=1,StagingPRDM!CF11*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5757.3869999999997},{"$f":"IF($E15=1,StagingPRDM!CG11*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5624.52},{"$f":"IF($E15=1,StagingPRDM!CH11*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5931.1319999999996},{"$f":"IF($E15=1,StagingPRDM!CI11*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6456.2709999999997},{"$f":"IF($E15=1,StagingPRDM!CJ11*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6222.3249999999998},{"$f":"IF($E15=1,StagingPRDM!CK11*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6057.799},{"$f":"IF($E15=1,StagingPRDM!CL11*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5892.9340000000002},{"$f":"IF($E15=1,StagingPRDM!CM11*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6643.03},{"$f":"IF($E15=1,StagingPRDM!CN11*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8247.1280000000006},{"$f":"IF($E15=1,StagingPRDM!CO11*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7848.018},{"$f":"IF($E15=1,StagingPRDM!CP11*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6181.6350000000002},{"$f":"IF($E15=1,StagingPRDM!CQ11*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6695.5069999999996},{"$f":"IF($E15=1,StagingPRDM!CR11*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5796.4080000000004},{"$f":"IF($E15=1,StagingPRDM!CS11*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5662.25},{"$f":"IF($E15=1,StagingPRDM!CT11*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5971.42},{"$f":"IF($E15=1,StagingPRDM!CU11*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6500.14},{"$f":"IF($E15=1,StagingPRDM!CV11*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6630.0780000000004},{"$f":"IF($E15=1,StagingPRDM!CW11*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5774.3630000000003},420179.03100000002,{"$f":"+VLOOKUP($B15,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},33001.618821535616,34260.833617073506,41106.784207273377,41123.785427150768,34917.693321465144,35359.430472538224,32563.699083214211,30690.063943088648,31786.30626295106,35475.417722546947,35771.356774709006,30923.001752684715,33583.581206188806,34841.159967690255,41388.385073062607,41405.49376962852,33941.534307629663,35599.821989514392,32784.444259589851,30896.956568498874,32001.4706127596,35716.635217777512,36014.674045983898,31131.97823166689]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E16","v":0},{"$f":"IF($E17=1,StagingPRDM!BB13*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65346.300999999999},{"$f":"IF($E17=1,StagingPRDM!BC13*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66185.554999999993},{"$f":"IF($E17=1,StagingPRDM!BD13*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78777.031000000003},{"$f":"IF($E17=1,StagingPRDM!BE13*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77755.070000000007},{"$f":"IF($E17=1,StagingPRDM!BF13*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69574.039000000004},{"$f":"IF($E17=1,StagingPRDM!BG13*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71821.664000000004},{"$f":"IF($E17=1,StagingPRDM!BH13*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67100.258000000002},{"$f":"IF($E17=1,StagingPRDM!BI13*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57031.366999999998},{"$f":"IF($E17=1,StagingPRDM!BJ13*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54272.586000000003},{"$f":"IF($E17=1,StagingPRDM!BK13*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58016.711000000003},{"$f":"IF($E17=1,StagingPRDM!BL13*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61222.108999999997},{"$f":"IF($E17=1,StagingPRDM!BM13*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53948.281000000003},{"$f":"IF($E17=1,StagingPRDM!BN13*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67885.452999999994},{"$f":"IF($E17=1,StagingPRDM!BO13*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66268.616999999998},{"$f":"IF($E17=1,StagingPRDM!BP13*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78875.945000000007},{"$f":"IF($E17=1,StagingPRDM!BQ13*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77852.672000000006},{"$f":"IF($E17=1,StagingPRDM!BR13*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66891.366999999998},{"$f":"IF($E17=1,StagingPRDM!BS13*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71911.827999999994},{"$f":"IF($E17=1,StagingPRDM!BT13*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67184.476999999999},{"$f":"IF($E17=1,StagingPRDM!BU13*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57102.940999999999},{"$f":"IF($E17=1,StagingPRDM!BV13*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54340.695},{"$f":"IF($E17=1,StagingPRDM!BW13*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58089.504000000001},{"$f":"IF($E17=1,StagingPRDM!BX13*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59073.773000000001},{"$f":"IF($E17=1,StagingPRDM!BY13*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56222.987999999998},{"$f":"IF($E17=1,StagingPRDM!BZ13*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46127.538999999997},{"$f":"IF($E17=1,StagingPRDM!CA13*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48099.211000000003},{"$f":"IF($E17=1,StagingPRDM!CB13*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60727.375},{"$f":"IF($E17=1,StagingPRDM!CC13*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55157.695},{"$f":"IF($E17=1,StagingPRDM!CD13*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46218.434000000001},{"$f":"IF($E17=1,StagingPRDM!CE13*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51208.546999999999},{"$f":"IF($E17=1,StagingPRDM!CF13*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44832.91},{"$f":"IF($E17=1,StagingPRDM!CG13*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40734.07},{"$f":"IF($E17=1,StagingPRDM!CH13*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39515.921999999999},{"$f":"IF($E17=1,StagingPRDM!CI13*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41565.656000000003},{"$f":"IF($E17=1,StagingPRDM!CJ13*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39726.737999999998},{"$f":"IF($E17=1,StagingPRDM!CK13*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42948.027000000002},{"$f":"IF($E17=1,StagingPRDM!CL13*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43728.277000000002},{"$f":"IF($E17=1,StagingPRDM!CM13*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48159.586000000003},{"$f":"IF($E17=1,StagingPRDM!CN13*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60803.620999999999},{"$f":"IF($E17=1,StagingPRDM!CO13*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55226.949000000001},{"$f":"IF($E17=1,StagingPRDM!CP13*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45048.675999999999},{"$f":"IF($E17=1,StagingPRDM!CQ13*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51272.832000000002},{"$f":"IF($E17=1,StagingPRDM!CR13*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44889.18},{"$f":"IF($E17=1,StagingPRDM!CS13*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40785.190999999999},{"$f":"IF($E17=1,StagingPRDM!CT13*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39565.504000000001},{"$f":"IF($E17=1,StagingPRDM!CU13*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41617.805},{"$f":"IF($E17=1,StagingPRDM!CV13*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42001.737999999998},{"$f":"IF($E17=1,StagingPRDM!CW13*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40794.894999999997},2673507.61,{"$f":"+VLOOKUP($B17,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},221867.39222856515,227462.00367612517,277656.88132403983,264537.47860877594,230462.80655808162,244868.14197752703,222781.59690239324,194583.43372109617,186668.11595409221,198199.68593741744,200919.40344362779,192853.59840959866,222145.81656111576,227747.48763486464,278005.50385666941,264869.57361508132,222795.28027708968,245175.54321948937,223061.21343006287,194827.63468958778,186902.35741611387,198448.35913033719,201171.50394872602,193095.57023195794]
[null,10070,"Declo, City of",{"$f":"+VLOOKUP($B28,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E27","v":0},{"$f":"IF($E28=1,StagingPRDM!BB24*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.87299999999999},{"$f":"IF($E28=1,StagingPRDM!BC24*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.934},{"$f":"IF($E28=1,StagingPRDM!BD24*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.07499999999999},{"$f":"IF($E28=1,StagingPRDM!BE24*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.583},{"$f":"IF($E28=1,StagingPRDM!BF24*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.197},{"$f":"IF($E28=1,StagingPRDM!BG24*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.65799999999999},{"$f":"IF($E28=1,StagingPRDM!BH24*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.60900000000001},{"$f":"IF($E28=1,StagingPRDM!BI24*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.785},{"$f":"IF($E28=1,StagingPRDM!BJ24*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.24},{"$f":"IF($E28=1,StagingPRDM!BK24*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.482},{"$f":"IF($E28=1,StagingPRDM!BL24*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.03100000000001},{"$f":"IF($E28=1,StagingPRDM!BM24*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140.744},{"$f":"IF($E28=1,StagingPRDM!BN24*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.821},{"$f":"IF($E28=1,StagingPRDM!BO24*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.10499999999999},{"$f":"IF($E28=1,StagingPRDM!BP24*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.286},{"$f":"IF($E28=1,StagingPRDM!BQ24*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.80500000000001},{"$f":"IF($E28=1,StagingPRDM!BR24*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.876},{"$f":"IF($E28=1,StagingPRDM!BS24*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.828},{"$f":"IF($E28=1,StagingPRDM!BT24*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.767},{"$f":"IF($E28=1,StagingPRDM!BU24*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.93},{"$f":"IF($E28=1,StagingPRDM!BV24*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.37799999999999},{"$f":"IF($E28=1,StagingPRDM!BW24*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.63800000000001},{"$f":"IF($E28=1,StagingPRDM!BX24*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.51400000000001},{"$f":"IF($E28=1,StagingPRDM!BY24*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":146.25299999999999},{"$f":"IF($E28=1,StagingPRDM!BZ24*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.009},{"$f":"IF($E28=1,StagingPRDM!CA24*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.965},{"$f":"IF($E28=1,StagingPRDM!CB24*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.49600000000001},{"$f":"IF($E28=1,StagingPRDM!CC24*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.51599999999999},{"$f":"IF($E28=1,StagingPRDM!CD24*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.431},{"$f":"IF($E28=1,StagingPRDM!CE24*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.143},{"$f":"IF($E28=1,StagingPRDM!CF24*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.935000000000002},{"$f":"IF($E28=1,StagingPRDM!CG24*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.804000000000002},{"$f":"IF($E28=1,StagingPRDM!CH24*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.119},{"$f":"IF($E28=1,StagingPRDM!CI24*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.295000000000002},{"$f":"IF($E28=1,StagingPRDM!CJ24*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90.724999999999994},{"$f":"IF($E28=1,StagingPRDM!CK24*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.37},{"$f":"IF($E28=1,StagingPRDM!CL24*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95.316000000000003},{"$f":"IF($E28=1,StagingPRDM!CM24*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118.081},{"$f":"IF($E28=1,StagingPRDM!CN24*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.65799999999999},{"$f":"IF($E28=1,StagingPRDM!CO24*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.67099999999999},{"$f":"IF($E28=1,StagingPRDM!CP24*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.217},{"$f":"IF($E28=1,StagingPRDM!CQ24*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.262},{"$f":"IF($E28=1,StagingPRDM!CR24*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99.031999999999996},{"$f":"IF($E28=1,StagingPRDM!CS24*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.897000000000006},{"$f":"IF($E28=1,StagingPRDM!CT24*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.21},{"$f":"IF($E28=1,StagingPRDM!CU24*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.391999999999996},{"$f":"IF($E28=1,StagingPRDM!CV24*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96.492000000000004},{"$f":"IF($E28=1,StagingPRDM!CW24*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.090999999999994},6820.5389999999998,{"$f":"+VLOOKUP($B28,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},519.23580473564505,580.96922043885763,753.47328613924253,760.4950964561956,636.15849999633838,586.7450972925418,518.56308027784166,484.8173903901037,466.44683788855127,513.05589514546944,509.03348056197677,465.95921217209622,519.7433335425676,581.5404391352763,754.21567141368223,761.24544296682245,615.19059418877009,587.32029660705416,519.07060908476421,485.29108394323146,466.90261866025816,513.55944333429852,509.53105782366566,466.41698325284989]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B36,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E35","v":0},{"$f":"IF($E36=1,StagingPRDM!BB32*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.75},{"$f":"IF($E36=1,StagingPRDM!BC32*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BD32*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BE32*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BF32*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5610.1980000000003},{"$f":"IF($E36=1,StagingPRDM!BG32*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BH32*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BI32*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BJ32*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BK32*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BL32*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5890.1589999999997},{"$f":"IF($E36=1,StagingPRDM!BM32*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4345.5010000000002},{"$f":"IF($E36=1,StagingPRDM!BN32*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4743.527},{"$f":"IF($E36=1,StagingPRDM!BO32*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BP32*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BQ32*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BR32*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5374.0439999999999},{"$f":"IF($E36=1,StagingPRDM!BS32*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BT32*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BU32*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BV32*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BW32*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BX32*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5656.8770000000004},{"$f":"IF($E36=1,StagingPRDM!BY32*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4543.4390000000003},{"$f":"IF($E36=1,StagingPRDM!BZ32*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2966.6190000000001},{"$f":"IF($E36=1,StagingPRDM!CA32*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CB32*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CC32*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CD32*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3713.9110000000001},{"$f":"IF($E36=1,StagingPRDM!CE32*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CF32*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CG32*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CH32*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CI32*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CJ32*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3110.8969999999999},{"$f":"IF($E36=1,StagingPRDM!CK32*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3045.4969999999998},{"$f":"IF($E36=1,StagingPRDM!CL32*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2771.8429999999998},{"$f":"IF($E36=1,StagingPRDM!CM32*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CN32*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CO32*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CP32*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3616.7179999999998},{"$f":"IF($E36=1,StagingPRDM!CQ32*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CR32*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CS32*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CT32*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CU32*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CV32*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3344.18},{"$f":"IF($E36=1,StagingPRDM!CW32*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2847.5590000000002},211472.97499999992,{"$f":"+VLOOKUP($B36,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},14957.906910405165,18024.53130284687,25231.145795409291,24017.99869306761,18557.858495633543,17122.811837669098,14251.195935319438,14012.520064741577,14371.583758630535,17607.211263159381,17914.883187152071,14710.370183951145,14957.90890071421,18024.53130284687,25231.145795409291,24017.99869306761,17894.394945824766,17122.811837669098,14251.195935319438,14012.520064741577,14371.583758630535,17607.211263159381,17914.885177461118,14710.370183951147]
[null,10101,"Clallam County PUD #1",{"$f":"+VLOOKUP($B46,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E45","v":0},{"$f":"IF($E46=1,StagingPRDM!BB42*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33177.324000000001},{"$f":"IF($E46=1,StagingPRDM!BC42*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40222.016000000003},{"$f":"IF($E46=1,StagingPRDM!BD42*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48160.612999999998},{"$f":"IF($E46=1,StagingPRDM!BE42*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48426.476999999999},{"$f":"IF($E46=1,StagingPRDM!BF42*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44343.75},{"$f":"IF($E46=1,StagingPRDM!BG42*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41676.035000000003},{"$f":"IF($E46=1,StagingPRDM!BH42*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32845.608999999997},{"$f":"IF($E46=1,StagingPRDM!BI42*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27267.044999999998},{"$f":"IF($E46=1,StagingPRDM!BJ42*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24792.458999999999},{"$f":"IF($E46=1,StagingPRDM!BK42*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23851.84},{"$f":"IF($E46=1,StagingPRDM!BL42*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.768},{"$f":"IF($E46=1,StagingPRDM!BM42*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24831.324000000001},{"$f":"IF($E46=1,StagingPRDM!BN42*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33174.949000000001},{"$f":"IF($E46=1,StagingPRDM!BO42*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40219.527000000002},{"$f":"IF($E46=1,StagingPRDM!BP42*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48157.347999999998},{"$f":"IF($E46=1,StagingPRDM!BQ42*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48423.383000000002},{"$f":"IF($E46=1,StagingPRDM!BR42*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43199.343999999997},{"$f":"IF($E46=1,StagingPRDM!BS42*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41673.718999999997},{"$f":"IF($E46=1,StagingPRDM!BT42*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32844.167999999998},{"$f":"IF($E46=1,StagingPRDM!BU42*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27265.359},{"$f":"IF($E46=1,StagingPRDM!BV42*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24791.178},{"$f":"IF($E46=1,StagingPRDM!BW42*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23850.276999999998},{"$f":"IF($E46=1,StagingPRDM!BX42*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24930.366999999998},{"$f":"IF($E46=1,StagingPRDM!BY42*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24829.807000000001},{"$f":"IF($E46=1,StagingPRDM!BZ42*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19659.169999999998},{"$f":"IF($E46=1,StagingPRDM!CA42*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27198.115000000002},{"$f":"IF($E46=1,StagingPRDM!CB42*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32228.879000000001},{"$f":"IF($E46=1,StagingPRDM!CC42*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32708.875},{"$f":"IF($E46=1,StagingPRDM!CD42*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28339.57},{"$f":"IF($E46=1,StagingPRDM!CE42*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26317.636999999999},{"$f":"IF($E46=1,StagingPRDM!CF42*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20770.011999999999},{"$f":"IF($E46=1,StagingPRDM!CG42*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18313.623},{"$f":"IF($E46=1,StagingPRDM!CH42*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14797.011},{"$f":"IF($E46=1,StagingPRDM!CI42*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15516.281999999999},{"$f":"IF($E46=1,StagingPRDM!CJ42*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14278.392},{"$f":"IF($E46=1,StagingPRDM!CK42*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15916.34},{"$f":"IF($E46=1,StagingPRDM!CL42*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19657.763999999999},{"$f":"IF($E46=1,StagingPRDM!CM42*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27196.438999999998},{"$f":"IF($E46=1,StagingPRDM!CN42*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32226.699000000001},{"$f":"IF($E46=1,StagingPRDM!CO42*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32706.787},{"$f":"IF($E46=1,StagingPRDM!CP42*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27608.190999999999},{"$f":"IF($E46=1,StagingPRDM!CQ42*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26316.175999999999},{"$f":"IF($E46=1,StagingPRDM!CR42*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20769.101999999999},{"$f":"IF($E46=1,StagingPRDM!CS42*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18312.491999999998},{"$f":"IF($E46=1,StagingPRDM!CT42*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14796.246999999999},{"$f":"IF($E46=1,StagingPRDM!CU42*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15515.27},{"$f":"IF($E46=1,StagingPRDM!CV42*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14277.591},{"$f":"IF($E46=1,StagingPRDM!CW42*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15915.366},1359227.7160000002,{"$f":"+VLOOKUP($B46,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},105160.95200703797,134186.89666273491,159999.93319167171,161484.42509728469,144662.26934421848,135328.42050372006,106711.65552370937,90719.615877554839,78795.280297251928,78354.729370370711,78040.33617272714,81100.444293349763,105153.42664853219,134178.60702555516,159989.0959589121,161474.11131580439,140928.87748895038,135320.90310645042,106706.97630714044,90714.009176970125,78791.210115251321,78349.60432457531,78035.953512206164,81095.486433514292]
[null,10118,"Consumers Power",{"$f":"+VLOOKUP($B55,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E54","v":0},{"$f":"IF($E55=1,StagingPRDM!BB51*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21703.484},{"$f":"IF($E55=1,StagingPRDM!BC51*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24309.313999999998},{"$f":"IF($E55=1,StagingPRDM!BD51*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28158.655999999999},{"$f":"IF($E55=1,StagingPRDM!BE51*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29101.516},{"$f":"IF($E55=1,StagingPRDM!BF51*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26736.217000000001},{"$f":"IF($E55=1,StagingPRDM!BG51*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24688.011999999999},{"$f":"IF($E55=1,StagingPRDM!BH51*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22454.846000000001},{"$f":"IF($E55=1,StagingPRDM!BI51*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19838.955000000002},{"$f":"IF($E55=1,StagingPRDM!BJ51*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19234.232},{"$f":"IF($E55=1,StagingPRDM!BK51*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21886.484},{"$f":"IF($E55=1,StagingPRDM!BL51*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22773.901999999998},{"$f":"IF($E55=1,StagingPRDM!BM51*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18660.133000000002},{"$f":"IF($E55=1,StagingPRDM!BN51*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22649.9},{"$f":"IF($E55=1,StagingPRDM!BO51*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24488.445},{"$f":"IF($E55=1,StagingPRDM!BP51*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28366.844000000001},{"$f":"IF($E55=1,StagingPRDM!BQ51*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29317.300999999999},{"$f":"IF($E55=1,StagingPRDM!BR51*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26070.293000000001},{"$f":"IF($E55=1,StagingPRDM!BS51*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24869.474999999999},{"$f":"IF($E55=1,StagingPRDM!BT51*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22619.432000000001},{"$f":"IF($E55=1,StagingPRDM!BU51*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19984.09},{"$f":"IF($E55=1,StagingPRDM!BV51*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19373.046999999999},{"$f":"IF($E55=1,StagingPRDM!BW51*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22046.555},{"$f":"IF($E55=1,StagingPRDM!BX51*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22151.219000000001},{"$f":"IF($E55=1,StagingPRDM!BY51*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19522.076000000001},{"$f":"IF($E55=1,StagingPRDM!BZ51*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13133.239},{"$f":"IF($E55=1,StagingPRDM!CA51*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15603.424000000001},{"$f":"IF($E55=1,StagingPRDM!CB51*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19430.828000000001},{"$f":"IF($E55=1,StagingPRDM!CC51*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18879.710999999999},{"$f":"IF($E55=1,StagingPRDM!CD51*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15898.753000000001},{"$f":"IF($E55=1,StagingPRDM!CE51*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.227999999999},{"$f":"IF($E55=1,StagingPRDM!CF51*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13184.561},{"$f":"IF($E55=1,StagingPRDM!CG51*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12301.263999999999},{"$f":"IF($E55=1,StagingPRDM!CH51*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11929.305},{"$f":"IF($E55=1,StagingPRDM!CI51*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12926.687},{"$f":"IF($E55=1,StagingPRDM!CJ51*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12108.813},{"$f":"IF($E55=1,StagingPRDM!CK51*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12437.718999999999},{"$f":"IF($E55=1,StagingPRDM!CL51*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12440.745000000001},{"$f":"IF($E55=1,StagingPRDM!CM51*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15718.598},{"$f":"IF($E55=1,StagingPRDM!CN51*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19574.761999999999},{"$f":"IF($E55=1,StagingPRDM!CO51*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19019.598000000002},{"$f":"IF($E55=1,StagingPRDM!CP51*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15715.772999999999},{"$f":"IF($E55=1,StagingPRDM!CQ51*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15815.733},{"$f":"IF($E55=1,StagingPRDM!CR51*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13281.182000000001},{"$f":"IF($E55=1,StagingPRDM!CS51*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12391.012000000001},{"$f":"IF($E55=1,StagingPRDM!CT51*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12015.627},{"$f":"IF($E55=1,StagingPRDM!CU51*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13021.184999999999},{"$f":"IF($E55=1,StagingPRDM!CV51*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12986.406999999999},{"$f":"IF($E55=1,StagingPRDM!CW51*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11802.98},908322.56200000015,{"$f":"+VLOOKUP($B55,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},69335.844946212281,79438.683522178442,94717.78053562186,95497.470172524962,84856.766499145524,80385.079454528735,70933.43417309811,63968.968640400133,62025.069619996968,69288.969187543102,69427.383239890652,61894.336170260838,69841.228199982521,80024.441426183796,95418.612137783464,96205.367371802568,83167.185188118674,80976.137551525593,71453.31682827395,64436.458400229181,62473.16182785634,69795.640171266583,69934.734909308143,62346.542346919858]
[null,10144,"Eatonville, City of",{"$f":"+VLOOKUP($B60,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E59","v":0},{"$f":"IF($E60=1,StagingPRDM!BB56*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1418.2170000000001},{"$f":"IF($E60=1,StagingPRDM!BC56*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1607.68},{"$f":"IF($E60=1,StagingPRDM!BD56*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2001.9349999999999},{"$f":"IF($E60=1,StagingPRDM!BE56*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2176.7939999999999},{"$f":"IF($E60=1,StagingPRDM!BF56*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1806.404},{"$f":"IF($E60=1,StagingPRDM!BG56*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1617.61},{"$f":"IF($E60=1,StagingPRDM!BH56*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.212},{"$f":"IF($E60=1,StagingPRDM!BI56*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.328},{"$f":"IF($E60=1,StagingPRDM!BJ56*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,StagingPRDM!BK56*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,StagingPRDM!BL56*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1167.913},{"$f":"IF($E60=1,StagingPRDM!BM56*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":987.30700000000002},{"$f":"IF($E60=1,StagingPRDM!BN56*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1479.1669999999999},{"$f":"IF($E60=1,StagingPRDM!BO56*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1609.2719999999999},{"$f":"IF($E60=1,StagingPRDM!BP56*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2003.249},{"$f":"IF($E60=1,StagingPRDM!BQ56*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2177.9360000000001},{"$f":"IF($E60=1,StagingPRDM!BR56*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1745.97},{"$f":"IF($E60=1,StagingPRDM!BS56*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1618.2850000000001},{"$f":"IF($E60=1,StagingPRDM!BT56*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.681},{"$f":"IF($E60=1,StagingPRDM!BU56*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.5619999999999},{"$f":"IF($E60=1,StagingPRDM!BV56*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,StagingPRDM!BW56*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,StagingPRDM!BX56*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1122.2729999999999},{"$f":"IF($E60=1,StagingPRDM!BY56*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1030.809},{"$f":"IF($E60=1,StagingPRDM!BZ56*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":884.41399999999999},{"$f":"IF($E60=1,StagingPRDM!CA56*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1058.4970000000001},{"$f":"IF($E60=1,StagingPRDM!CB56*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1439.905},{"$f":"IF($E60=1,StagingPRDM!CC56*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.0329999999999},{"$f":"IF($E60=1,StagingPRDM!CD56*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1116.3599999999999},{"$f":"IF($E60=1,StagingPRDM!CE56*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1082.671},{"$f":"IF($E60=1,StagingPRDM!CF56*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.11099999999999},{"$f":"IF($E60=1,StagingPRDM!CG56*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.31500000000005},{"$f":"IF($E60=1,StagingPRDM!CH56*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,StagingPRDM!CI56*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,StagingPRDM!CJ56*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":612.94799999999998},{"$f":"IF($E60=1,StagingPRDM!CK56*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":655.36400000000003},{"$f":"IF($E60=1,StagingPRDM!CL56*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":826.48500000000001},{"$f":"IF($E60=1,StagingPRDM!CM56*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1059.5450000000001},{"$f":"IF($E60=1,StagingPRDM!CN56*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1440.8510000000001},{"$f":"IF($E60=1,StagingPRDM!CO56*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.7729999999999},{"$f":"IF($E60=1,StagingPRDM!CP56*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1097.0139999999999},{"$f":"IF($E60=1,StagingPRDM!CQ56*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1083.123},{"$f":"IF($E60=1,StagingPRDM!CR56*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.39200000000005},{"$f":"IF($E60=1,StagingPRDM!CS56*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.45600000000002},{"$f":"IF($E60=1,StagingPRDM!CT56*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,StagingPRDM!CU56*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,StagingPRDM!CV56*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":658.58799999999997},{"$f":"IF($E60=1,StagingPRDM!CW56*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":611.86300000000006},57146.468000000015,{"$f":"+VLOOKUP($B60,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},4582.947310639458,5306.5162033512006,6850.3252894846428,7142.8748453400794,5817.2036307310309,5374.3937030817469,4655.9757301830068,3456.4562738844566,3476.0468858316699,3460.3353862165827,3544.4637593138868,3269.4229521427569,4588.9600342697058,5311.7706192346341,6854.8233879303098,7146.620606966073,5658.4167749808839,5376.6367813774405,4657.4684619680747,3457.2026397769896,3476.0468858316699,3460.3353862165827,3544.4637593138868,3269.4249424518039]
[null,10197,"Harney Elec Coop",{"$f":"+VLOOKUP($B74,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E73","v":0},{"$f":"IF($E74=1,StagingPRDM!BB70*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6218.6610000000001},{"$f":"IF($E74=1,StagingPRDM!BC70*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4496.2709999999997},{"$f":"IF($E74=1,StagingPRDM!BD70*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5434.3819999999996},{"$f":"IF($E74=1,StagingPRDM!BE70*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4838.4529999999995},{"$f":"IF($E74=1,StagingPRDM!BF70*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3784.991},{"$f":"IF($E74=1,StagingPRDM!BG70*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3768.9799999999996},{"$f":"IF($E74=1,StagingPRDM!BH70*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8101.5090000000018},{"$f":"IF($E74=1,StagingPRDM!BI70*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20254.503000000001},{"$f":"IF($E74=1,StagingPRDM!BJ70*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19257.266000000003},{"$f":"IF($E74=1,StagingPRDM!BK70*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24763.68},{"$f":"IF($E74=1,StagingPRDM!BL70*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24521.273999999998},{"$f":"IF($E74=1,StagingPRDM!BM70*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14851.303000000004},{"$f":"IF($E74=1,StagingPRDM!BN70*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5812.994999999999},{"$f":"IF($E74=1,StagingPRDM!BO70*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4030.5410000000011},{"$f":"IF($E74=1,StagingPRDM!BP70*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5144.4069999999992},{"$f":"IF($E74=1,StagingPRDM!BQ70*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5247.3260000000009},{"$f":"IF($E74=1,StagingPRDM!BR70*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3883.3690000000024},{"$f":"IF($E74=1,StagingPRDM!BS70*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3737.6800000000003},{"$f":"IF($E74=1,StagingPRDM!BT70*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8322.2970000000023},{"$f":"IF($E74=1,StagingPRDM!BU70*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20533.276000000002},{"$f":"IF($E74=1,StagingPRDM!BV70*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19445.177},{"$f":"IF($E74=1,StagingPRDM!BW70*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25120.345000000001},{"$f":"IF($E74=1,StagingPRDM!BX70*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24036.934999999998},{"$f":"IF($E74=1,StagingPRDM!BY70*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15698.629000000001},{"$f":"IF($E74=1,StagingPRDM!BZ70*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4679.424},{"$f":"IF($E74=1,StagingPRDM!CA70*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3639.741},{"$f":"IF($E74=1,StagingPRDM!CB70*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4660.13},{"$f":"IF($E74=1,StagingPRDM!CC70*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3890.4830000000011},{"$f":"IF($E74=1,StagingPRDM!CD70*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2880.3709999999992},{"$f":"IF($E74=1,StagingPRDM!CE70*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3049.0470000000005},{"$f":"IF($E74=1,StagingPRDM!CF70*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5467.1749999999993},{"$f":"IF($E74=1,StagingPRDM!CG70*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15143.666000000001},{"$f":"IF($E74=1,StagingPRDM!CH70*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14833.866000000002},{"$f":"IF($E74=1,StagingPRDM!CI70*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18951.659},{"$f":"IF($E74=1,StagingPRDM!CJ70*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17181.844000000001},{"$f":"IF($E74=1,StagingPRDM!CK70*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13320.941999999999},{"$f":"IF($E74=1,StagingPRDM!CL70*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3984.7870000000003},{"$f":"IF($E74=1,StagingPRDM!CM70*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3253.4480000000003},{"$f":"IF($E74=1,StagingPRDM!CN70*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4411.0509999999995},{"$f":"IF($E74=1,StagingPRDM!CO70*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4250.4229999999989},{"$f":"IF($E74=1,StagingPRDM!CP70*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2996.5289999999986},{"$f":"IF($E74=1,StagingPRDM!CQ70*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3025.7330000000002},{"$f":"IF($E74=1,StagingPRDM!CR70*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5609.1790000000001},{"$f":"IF($E74=1,StagingPRDM!CS70*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15369.649000000001},{"$f":"IF($E74=1,StagingPRDM!CT70*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14967.440999999999},{"$f":"IF($E74=1,StagingPRDM!CU70*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19221.792000000001},{"$f":"IF($E74=1,StagingPRDM!CV70*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18585.703000000001},{"$f":"IF($E74=1,StagingPRDM!CW70*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12764.996999999999},{"$f":"+IF(AND(BC74=\"Yes\",D74=0),SUM(F74:BA74),0)","v":497443.3299999999},{"$f":"+VLOOKUP($B74,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AD74+F74)*$C$4)","v":21690.557167809435},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AE74+G74)*$C$4)","v":16193.178288110581},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AF74+H74)*$C$4)","v":20091.198556181051},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AG74+I74)*$C$4)","v":17373.28028934899},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AH74+J74)*$C$4)","v":13266.130288499735},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AI74+K74)*$C$4)","v":13569.980819122651},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AJ74+L74)*$C$4)","v":27005.874517765395},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AK74+M74)*$C$4)","v":70453.295999276932},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AL74+N74)*$C$4)","v":67851.888433732878},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AM74+O74)*$C$4)","v":87007.034693679627},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AN74+P74)*$C$4)","v":83002.093033308411},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AO74+Q74)*$C$4)","v":56071.474090909884},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AP74+R74)*$C$4)","v":19500.614152737318},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AQ74+S74)*$C$4)","v":14497.389203166898},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AR74+T74)*$C$4)","v":19018.31450329136},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AS74+U74)*$C$4)","v":18903.455758512155},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AT74+V74)*$C$4)","v":13693.123230154457},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AU74+W74)*$C$4)","v":13461.282080843152},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AV74+X74)*$C$4)","v":27727.942717455884},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AW74+Y74)*$C$4)","v":71457.916432480997},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AX74+Z74)*$C$4)","v":68491.744927938082},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AY74+AA74)*$C$4)","v":88254.556423567818},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AZ74+AB74)*$C$4)","v":84832.222007980934},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(BA74+AC74)*$C$4)","v":56651.412331262516}]
[null,10209,"Inland P & L",{"$f":"+VLOOKUP($B78,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E77","v":0},{"$f":"IF($E78=1,StagingPRDM!BB74*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51239.398000000001},{"$f":"IF($E78=1,StagingPRDM!BC74*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53744.457000000002},{"$f":"IF($E78=1,StagingPRDM!BD74*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72557.820000000007},{"$f":"IF($E78=1,StagingPRDM!BE74*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70626.258000000002},{"$f":"IF($E78=1,StagingPRDM!BF74*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61039.203000000001},{"$f":"IF($E78=1,StagingPRDM!BG74*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55687.383000000002},{"$f":"IF($E78=1,StagingPRDM!BH74*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50020.440999999999},{"$f":"IF($E78=1,StagingPRDM!BI74*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46725.199000000001},{"$f":"IF($E78=1,StagingPRDM!BJ74*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50524.281000000003},{"$f":"IF($E78=1,StagingPRDM!BK74*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52806.828000000001},{"$f":"IF($E78=1,StagingPRDM!BL74*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55071.16},{"$f":"IF($E78=1,StagingPRDM!BM74*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45909.402000000002},{"$f":"IF($E78=1,StagingPRDM!BN74*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51647.004000000001},{"$f":"IF($E78=1,StagingPRDM!BO74*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54171.023000000001},{"$f":"IF($E78=1,StagingPRDM!BP74*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73123.866999999998},{"$f":"IF($E78=1,StagingPRDM!BQ74*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71177.952999999994},{"$f":"IF($E78=1,StagingPRDM!BR74*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59577.652000000002},{"$f":"IF($E78=1,StagingPRDM!BS74*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56127.233999999997},{"$f":"IF($E78=1,StagingPRDM!BT74*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50419.425999999999},{"$f":"IF($E78=1,StagingPRDM!BU74*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47097.972999999998},{"$f":"IF($E78=1,StagingPRDM!BV74*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50926.917999999998},{"$f":"IF($E78=1,StagingPRDM!BW74*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53226.004000000001},{"$f":"IF($E78=1,StagingPRDM!BX74*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55508.300999999999},{"$f":"IF($E78=1,StagingPRDM!BY74*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46276.315999999999},{"$f":"IF($E78=1,StagingPRDM!BZ74*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32926.586000000003},{"$f":"IF($E78=1,StagingPRDM!CA74*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39574.546999999999},{"$f":"IF($E78=1,StagingPRDM!CB74*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52882.625},{"$f":"IF($E78=1,StagingPRDM!CC74*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51680.016000000003},{"$f":"IF($E78=1,StagingPRDM!CD74*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41719.050999999999},{"$f":"IF($E78=1,StagingPRDM!CE74*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38665.703000000001},{"$f":"IF($E78=1,StagingPRDM!CF74*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33967.324000000001},{"$f":"IF($E78=1,StagingPRDM!CG74*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33312.828000000001},{"$f":"IF($E78=1,StagingPRDM!CH74*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32131.9},{"$f":"IF($E78=1,StagingPRDM!CI74*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34841.938000000002},{"$f":"IF($E78=1,StagingPRDM!CJ74*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33224.038999999997},{"$f":"IF($E78=1,StagingPRDM!CK74*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32520.93},{"$f":"IF($E78=1,StagingPRDM!CL74*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33188.214999999997},{"$f":"IF($E78=1,StagingPRDM!CM74*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39888.379000000001},{"$f":"IF($E78=1,StagingPRDM!CN74*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53295.190999999999},{"$f":"IF($E78=1,StagingPRDM!CO74*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52083.440999999999},{"$f":"IF($E78=1,StagingPRDM!CP74*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40719.980000000003},{"$f":"IF($E78=1,StagingPRDM!CQ74*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38971.171999999999},{"$f":"IF($E78=1,StagingPRDM!CR74*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34238.336000000003},{"$f":"IF($E78=1,StagingPRDM!CS74*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33578.292999999998},{"$f":"IF($E78=1,StagingPRDM!CT74*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32387.951000000001},{"$f":"IF($E78=1,StagingPRDM!CU74*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35118.375},{"$f":"IF($E78=1,StagingPRDM!CV74*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33487.343999999997},{"$f":"IF($E78=1,StagingPRDM!CW74*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32780.796999999999},2252416.4619999998,{"$f":"+VLOOKUP($B78,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},167516.31938427113,185733.65789540435,249665.25251252452,243427.28361714605,204520.68256499036,187791.8006550913,167161.60849626744,159300.4092225538,164511.34481455269,174448.13190674805,175734.73335476927,156100.59931963036,168848.30385917649,187207.27873300397,251612.99481969693,245328.26759388309,199623.28433774499,189275.217793819,168495.10958666643,160570.70207824593,165822.3374999419,175832.61675368872,177128.8373653329,157348.08721426476]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B85,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E84","v":0},{"$f":"IF($E85=1,StagingPRDM!BB81*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6256.73},{"$f":"IF($E85=1,StagingPRDM!BC81*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7268.5020000000004},{"$f":"IF($E85=1,StagingPRDM!BD81*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10231.159},{"$f":"IF($E85=1,StagingPRDM!BE81*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10868.853999999999},{"$f":"IF($E85=1,StagingPRDM!BF81*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8605.2430000000004},{"$f":"IF($E85=1,StagingPRDM!BG81*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7525.5039999999999},{"$f":"IF($E85=1,StagingPRDM!BH81*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6621.7309999999998},{"$f":"IF($E85=1,StagingPRDM!BI81*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5012.9759999999997},{"$f":"IF($E85=1,StagingPRDM!BJ81*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4899.0200000000004},{"$f":"IF($E85=1,StagingPRDM!BK81*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5301.442},{"$f":"IF($E85=1,StagingPRDM!BL81*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5229.3729999999996},{"$f":"IF($E85=1,StagingPRDM!BM81*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4363.5569999999998},{"$f":"IF($E85=1,StagingPRDM!BN81*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6531.02},{"$f":"IF($E85=1,StagingPRDM!BO81*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7311.4369999999999},{"$f":"IF($E85=1,StagingPRDM!BP81*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10291.59},{"$f":"IF($E85=1,StagingPRDM!BQ81*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10933.046},{"$f":"IF($E85=1,StagingPRDM!BR81*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8320.8070000000007},{"$f":"IF($E85=1,StagingPRDM!BS81*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7569.9539999999997},{"$f":"IF($E85=1,StagingPRDM!BT81*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6660.8329999999996},{"$f":"IF($E85=1,StagingPRDM!BU81*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5042.5739999999996},{"$f":"IF($E85=1,StagingPRDM!BV81*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4927.9579999999996},{"$f":"IF($E85=1,StagingPRDM!BW81*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5332.7610000000004},{"$f":"IF($E85=1,StagingPRDM!BX81*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5078.0290000000005},{"$f":"IF($E85=1,StagingPRDM!BY81*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4563.7910000000002},{"$f":"IF($E85=1,StagingPRDM!BZ81*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3809.4430000000002},{"$f":"IF($E85=1,StagingPRDM!CA81*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4521.9960000000001},{"$f":"IF($E85=1,StagingPRDM!CB81*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7114.5870000000004},{"$f":"IF($E85=1,StagingPRDM!CC81*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7044.567},{"$f":"IF($E85=1,StagingPRDM!CD81*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5172.4160000000002},{"$f":"IF($E85=1,StagingPRDM!CE81*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4878.6329999999998},{"$f":"IF($E85=1,StagingPRDM!CF81*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3941.904},{"$f":"IF($E85=1,StagingPRDM!CG81*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2973.5140000000001},{"$f":"IF($E85=1,StagingPRDM!CH81*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2790.0140000000001},{"$f":"IF($E85=1,StagingPRDM!CI81*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2813.8629999999998},{"$f":"IF($E85=1,StagingPRDM!CJ81*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2501.0320000000002},{"$f":"IF($E85=1,StagingPRDM!CK81*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2797.3229999999999},{"$f":"IF($E85=1,StagingPRDM!CL81*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3594.64},{"$f":"IF($E85=1,StagingPRDM!CM81*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.7060000000001},{"$f":"IF($E85=1,StagingPRDM!CN81*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7156.6080000000002},{"$f":"IF($E85=1,StagingPRDM!CO81*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7086.174},{"$f":"IF($E85=1,StagingPRDM!CP81*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5060.1840000000002},{"$f":"IF($E85=1,StagingPRDM!CQ81*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4907.451},{"$f":"IF($E85=1,StagingPRDM!CR81*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3965.181},{"$f":"IF($E85=1,StagingPRDM!CS81*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2991.0709999999999},{"$f":"IF($E85=1,StagingPRDM!CT81*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2806.4940000000001},{"$f":"IF($E85=1,StagingPRDM!CU81*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2830.4859999999999},{"$f":"IF($E85=1,StagingPRDM!CV81*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2698.06},{"$f":"IF($E85=1,StagingPRDM!CW81*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2639.404},265391.64200000011,{"$f":"+VLOOKUP($B85,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},20034.79518810505,23466.734835151572,34523.395186521477,35653.243874638349,27421.799350811103,24688.066088293515,21024.89830712209,15895.583298821619,15303.553931009943,16151.964958679417,15385.89500658326,14252.364246729883,20153.19270236939,23605.349908712855,34727.306328979663,35863.816581476029,26632.307441852732,24833.892051531191,21149.051795149644,15989.436321921368,15393.949787295478,16247.384354998965,15476.820285075233,14336.584174043339]
[null,10279,"Northern Wasco County PUD",{"$f":"+VLOOKUP($B96,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E95","v":0},{"$f":"IF($E96=1,StagingPRDM!BB92*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33896.309993687217},{"$f":"IF($E96=1,StagingPRDM!BC92*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35693.945255962317},{"$f":"IF($E96=1,StagingPRDM!BD92*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36886.400845420445},{"$f":"IF($E96=1,StagingPRDM!BE92*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42743.165651599826},{"$f":"IF($E96=1,StagingPRDM!BF92*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32506.867508347554},{"$f":"IF($E96=1,StagingPRDM!BG92*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42616.605704535075},{"$f":"IF($E96=1,StagingPRDM!BH92*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40857.276821825988},{"$f":"IF($E96=1,StagingPRDM!BI92*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34205.139524599326},{"$f":"IF($E96=1,StagingPRDM!BJ92*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34140.017175811503},{"$f":"IF($E96=1,StagingPRDM!BK92*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37651.679709176904},{"$f":"IF($E96=1,StagingPRDM!BL92*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38425.435370802021},{"$f":"IF($E96=1,StagingPRDM!BM92*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31678.973794943959},{"$f":"IF($E96=1,StagingPRDM!BN92*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36231.333921287012},{"$f":"IF($E96=1,StagingPRDM!BO92*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35869.504440910096},{"$f":"IF($E96=1,StagingPRDM!BP92*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39033.230004023644},{"$f":"IF($E96=1,StagingPRDM!BQ92*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41037.145820969046},{"$f":"IF($E96=1,StagingPRDM!BR92*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29455.498732805143},{"$f":"IF($E96=1,StagingPRDM!BS92*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46688.134602911523},{"$f":"IF($E96=1,StagingPRDM!BT92*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46452.737608494761},{"$f":"IF($E96=1,StagingPRDM!BU92*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35125.284525211195},{"$f":"IF($E96=1,StagingPRDM!BV92*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35079.205296079592},{"$f":"IF($E96=1,StagingPRDM!BW92*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38894.811119292513},{"$f":"IF($E96=1,StagingPRDM!BX92*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38064.917466990344},{"$f":"IF($E96=1,StagingPRDM!BY92*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33934.910888828395},{"$f":"IF($E96=1,StagingPRDM!BZ92*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24379.735812857856},{"$f":"IF($E96=1,StagingPRDM!CA92*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26531.955817408838},{"$f":"IF($E96=1,StagingPRDM!CB92*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29227.76168350815},{"$f":"IF($E96=1,StagingPRDM!CC92*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30995.836764326647},{"$f":"IF($E96=1,StagingPRDM!CD92*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29949.414895834052},{"$f":"IF($E96=1,StagingPRDM!CE92*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19739.673786339594},{"$f":"IF($E96=1,StagingPRDM!CF92*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16092.368730192331},{"$f":"IF($E96=1,StagingPRDM!CG92*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23891.848360812481},{"$f":"IF($E96=1,StagingPRDM!CH92*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24161.57692484984},{"$f":"IF($E96=1,StagingPRDM!CI92*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25498.747261750228},{"$f":"IF($E96=1,StagingPRDM!CJ92*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23794.794946136717},{"$f":"IF($E96=1,StagingPRDM!CK92*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24950.044109548704},{"$f":"IF($E96=1,StagingPRDM!CL92*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23428.366192683585},{"$f":"IF($E96=1,StagingPRDM!CM92*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26370.566775355022},{"$f":"IF($E96=1,StagingPRDM!CN92*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30513.529961621054},{"$f":"IF($E96=1,StagingPRDM!CO92*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29175.734171939373},{"$f":"IF($E96=1,StagingPRDM!CP92*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32082.841134744718},{"$f":"IF($E96=1,StagingPRDM!CQ92*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16209.481196041641},{"$f":"IF($E96=1,StagingPRDM!CR92*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12657.801913705604},{"$f":"IF($E96=1,StagingPRDM!CS92*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23501.397427020325},{"$f":"IF($E96=1,StagingPRDM!CT92*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23723.255418630353},{"$f":"IF($E96=1,StagingPRDM!CU92*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24761.006239114693},{"$f":"IF($E96=1,StagingPRDM!CV92*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24648.518907675476},{"$f":"IF($E96=1,StagingPRDM!CW92*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23159.686480050004},1486614.4766966628,{"$f":"+VLOOKUP($B96,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},115987.34117789936,123848.77384883782,131587.61579998417,146763.40360713753,124307.30389575342,124108.26719269673,113347.39475169609,115630.9605775746,116038.19017880814,125688.86610670315,123837.48729100844,112709.24664418587,118741.24086355048,123876.9768124335,138419.54553214964,139745.33024863759,122480.31456069365,125185.69374400252,117648.24156962863,116685.21547077855,117035.06953196683,126694.74916704796,124819.11976961722,113635.89366413634]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B104,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E103","v":0},{"$f":"IF($E104=1,StagingPRDM!BB100*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20122.037999999993},{"$f":"IF($E104=1,StagingPRDM!BC100*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27319.889999999992},{"$f":"IF($E104=1,StagingPRDM!BD100*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28912.834999999999},{"$f":"IF($E104=1,StagingPRDM!BE100*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28890.759999999995},{"$f":"IF($E104=1,StagingPRDM!BF100*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24573.385999999999},{"$f":"IF($E104=1,StagingPRDM!BG100*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25064.853999999992},{"$f":"IF($E104=1,StagingPRDM!BH100*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19322.431999999993},{"$f":"IF($E104=1,StagingPRDM!BI100*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20946.689999999995},{"$f":"IF($E104=1,StagingPRDM!BJ100*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20798.049999999996},{"$f":"IF($E104=1,StagingPRDM!BK100*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18753.115999999995},{"$f":"IF($E104=1,StagingPRDM!BL100*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18052.510000000002},{"$f":"IF($E104=1,StagingPRDM!BM100*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21638.968000000001},{"$f":"IF($E104=1,StagingPRDM!BN100*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18829.571000000004},{"$f":"IF($E104=1,StagingPRDM!BO100*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27340.067999999999},{"$f":"IF($E104=1,StagingPRDM!BP100*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28932.998},{"$f":"IF($E104=1,StagingPRDM!BQ100*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28906.663000000008},{"$f":"IF($E104=1,StagingPRDM!BR100*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24102.555000000008},{"$f":"IF($E104=1,StagingPRDM!BS100*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25085.679000000004},{"$f":"IF($E104=1,StagingPRDM!BT100*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19342.558000000005},{"$f":"IF($E104=1,StagingPRDM!BU100*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20961.531000000003},{"$f":"IF($E104=1,StagingPRDM!BV100*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20823.935000000005},{"$f":"IF($E104=1,StagingPRDM!BW100*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18768.792000000009},{"$f":"IF($E104=1,StagingPRDM!BX100*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19383.281000000003},{"$f":"IF($E104=1,StagingPRDM!BY100*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20349.986000000004},{"$f":"IF($E104=1,StagingPRDM!BZ100*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18206.743999999995},{"$f":"IF($E104=1,StagingPRDM!CA100*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18611.591999999993},{"$f":"IF($E104=1,StagingPRDM!CB100*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24469.47},{"$f":"IF($E104=1,StagingPRDM!CC100*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23155.922999999999},{"$f":"IF($E104=1,StagingPRDM!CD100*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21037.42},{"$f":"IF($E104=1,StagingPRDM!CE100*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19100.688999999998},{"$f":"IF($E104=1,StagingPRDM!CF100*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19548.088000000003},{"$f":"IF($E104=1,StagingPRDM!CG100*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14744.083999999999},{"$f":"IF($E104=1,StagingPRDM!CH100*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12544.767},{"$f":"IF($E104=1,StagingPRDM!CI100*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15488.961999999996},{"$f":"IF($E104=1,StagingPRDM!CJ100*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15926.346000000001},{"$f":"IF($E104=1,StagingPRDM!CK100*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12168.317999999999},{"$f":"IF($E104=1,StagingPRDM!CL100*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19529.969000000001},{"$f":"IF($E104=1,StagingPRDM!CM100*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18628.93},{"$f":"IF($E104=1,StagingPRDM!CN100*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24480.288999999997},{"$f":"IF($E104=1,StagingPRDM!CO100*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23170.990000000005},{"$f":"IF($E104=1,StagingPRDM!CP100*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20281.900000000005},{"$f":"IF($E104=1,StagingPRDM!CQ100*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19111.042000000001},{"$f":"IF($E104=1,StagingPRDM!CR100*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19565.706999999999},{"$f":"IF($E104=1,StagingPRDM!CS100*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14760.158000000003},{"$f":"IF($E104=1,StagingPRDM!CT100*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12556.837},{"$f":"IF($E104=1,StagingPRDM!CU100*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15504.111000000004},{"$f":"IF($E104=1,StagingPRDM!CV100*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14626.459000000003},{"$f":"IF($E104=1,StagingPRDM!CW100*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13495.052000000003},977936.99300000013,{"$f":"+VLOOKUP($B104,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},76286.121565715919,91417.844155483283,106247.28457815658,103588.98402851101,90779.599811605949,87903.079787765077,77364.347608087119,71035.670377902774,66362.510319410081,68152.317623104405,67628.424495199361,67286.947172047541,76347.339491376057,91492.51258968137,106308.94833304315,103650.62389968908,88338.782321808452,87965.13364322485,77439.471823056898,71097.200782083251,66438.052499279715,68213.668899470678,67689.893199799364,67362.085319180667]
[null,10354,"Snohomish County PUD #1",{"$f":"+VLOOKUP($B114,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E113","v":0},{"$f":"IF($E114=1,StagingPRDM!BB110*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":341481.65600000002},{"$f":"IF($E114=1,StagingPRDM!BC110*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":376111.15600000002},{"$f":"IF($E114=1,StagingPRDM!BD110*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":433974.125},{"$f":"IF($E114=1,StagingPRDM!BE110*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":442579.18800000002},{"$f":"IF($E114=1,StagingPRDM!BF110*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":390728.18800000002},{"$f":"IF($E114=1,StagingPRDM!BG110*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":385979.93800000002},{"$f":"IF($E114=1,StagingPRDM!BH110*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":335425.21899999998},{"$f":"IF($E114=1,StagingPRDM!BI110*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":300355.21899999998},{"$f":"IF($E114=1,StagingPRDM!BJ110*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290805.46899999998},{"$f":"IF($E114=1,StagingPRDM!BK110*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":298035.68800000002},{"$f":"IF($E114=1,StagingPRDM!BL110*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":307134.21899999998},{"$f":"IF($E114=1,StagingPRDM!BM110*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285777.56300000002},{"$f":"IF($E114=1,StagingPRDM!BN110*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":341045.71899999998},{"$f":"IF($E114=1,StagingPRDM!BO110*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":375102.28100000002},{"$f":"IF($E114=1,StagingPRDM!BP110*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":432867.40600000002},{"$f":"IF($E114=1,StagingPRDM!BQ110*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":441500.06300000002},{"$f":"IF($E114=1,StagingPRDM!BR110*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":383780.21899999998},{"$f":"IF($E114=1,StagingPRDM!BS110*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":385345.68800000002},{"$f":"IF($E114=1,StagingPRDM!BT110*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":334890.46899999998},{"$f":"IF($E114=1,StagingPRDM!BU110*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":300123.125},{"$f":"IF($E114=1,StagingPRDM!BV110*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290636.46899999998},{"$f":"IF($E114=1,StagingPRDM!BW110*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":297885.84399999998},{"$f":"IF($E114=1,StagingPRDM!BX110*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306974.90600000002},{"$f":"IF($E114=1,StagingPRDM!BY110*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285598.93800000002},{"$f":"IF($E114=1,StagingPRDM!BZ110*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196331.359},{"$f":"IF($E114=1,StagingPRDM!CA110*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":242741.06299999999},{"$f":"IF($E114=1,StagingPRDM!CB110*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":281378.71899999998},{"$f":"IF($E114=1,StagingPRDM!CC110*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286401.375},{"$f":"IF($E114=1,StagingPRDM!CD110*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":238282.71900000001},{"$f":"IF($E114=1,StagingPRDM!CE110*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":230408.82800000001},{"$f":"IF($E114=1,StagingPRDM!CF110*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199162.46900000001},{"$f":"IF($E114=1,StagingPRDM!CG110*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":192891.266},{"$f":"IF($E114=1,StagingPRDM!CH110*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":168433.359},{"$f":"IF($E114=1,StagingPRDM!CI110*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187291.82800000001},{"$f":"IF($E114=1,StagingPRDM!CJ110*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":175880.484},{"$f":"IF($E114=1,StagingPRDM!CK110*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178960.766},{"$f":"IF($E114=1,StagingPRDM!CL110*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196080.71900000001},{"$f":"IF($E114=1,StagingPRDM!CM110*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":242089.93799999999},{"$f":"IF($E114=1,StagingPRDM!CN110*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":280661.06300000002},{"$f":"IF($E114=1,StagingPRDM!CO110*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285703.03100000002},{"$f":"IF($E114=1,StagingPRDM!CP110*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":234045.56299999999},{"$f":"IF($E114=1,StagingPRDM!CQ110*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":230030.266},{"$f":"IF($E114=1,StagingPRDM!CR110*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":198844.93799999999},{"$f":"IF($E114=1,StagingPRDM!CS110*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":192742.234},{"$f":"IF($E114=1,StagingPRDM!CT110*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":168335.5},{"$f":"IF($E114=1,StagingPRDM!CU110*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187197.65599999999},{"$f":"IF($E114=1,StagingPRDM!CV110*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":175789.28099999999},{"$f":"IF($E114=1,StagingPRDM!CW110*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178848.90599999999},13512672.084999995,{"$f":"+VLOOKUP($B114,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},1070414.1092173033,1231707.1700803607,1423773.2370354119,1450896.6094477526,1251926.0987099262,1226804.1372882039,1063994.7117104589,981712.94137580693,914027.19398975186,965951.74573413143,961348.53309677774,924972.90058269247,1069047.608802909,1228403.2570627467,1420142.1669682376,1447358.8968167254,1229664.2432333361,1224788.3284019413,1062298.4091257812,980954.38285005314,913496.06210784381,965466.07848177815,960849.92883562087,924394.74565924564]
[null,10388,"Umatilla Elec Coop",{"$f":"+VLOOKUP($B123,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E122","v":0},{"$f":"IF($E123=1,StagingPRDM!BB119*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":85954.200000000012},{"$f":"IF($E123=1,StagingPRDM!BC119*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89733.099999999977},{"$f":"IF($E123=1,StagingPRDM!BD119*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78220.900000000023},{"$f":"IF($E123=1,StagingPRDM!BE119*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100855.40000000002},{"$f":"IF($E123=1,StagingPRDM!BF119*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95028.900000000023},{"$f":"IF($E123=1,StagingPRDM!BG119*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74036.899999999965},{"$f":"IF($E123=1,StagingPRDM!BH119*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94223.400000000023},{"$f":"IF($E123=1,StagingPRDM!BI119*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109415.59999999998},{"$f":"IF($E123=1,StagingPRDM!BJ119*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94841.099999999977},{"$f":"IF($E123=1,StagingPRDM!BK119*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125972.79999999999},{"$f":"IF($E123=1,StagingPRDM!BL119*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122906.5},{"$f":"IF($E123=1,StagingPRDM!BM119*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80923.5},{"$f":"IF($E123=1,StagingPRDM!BN119*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":110895.20000000001},{"$f":"IF($E123=1,StagingPRDM!BO119*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92101.699999999953},{"$f":"IF($E123=1,StagingPRDM!BP119*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75834.800000000047},{"$f":"IF($E123=1,StagingPRDM!BQ119*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109413.20000000001},{"$f":"IF($E123=1,StagingPRDM!BR119*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90928.400000000023},{"$f":"IF($E123=1,StagingPRDM!BS119*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69337.700000000012},{"$f":"IF($E123=1,StagingPRDM!BT119*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96972},{"$f":"IF($E123=1,StagingPRDM!BU119*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":114792.29999999999},{"$f":"IF($E123=1,StagingPRDM!BV119*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91013.5},{"$f":"IF($E123=1,StagingPRDM!BW119*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131902.19999999995},{"$f":"IF($E123=1,StagingPRDM!BX119*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99682.800000000047},{"$f":"IF($E123=1,StagingPRDM!BY119*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104728.40000000002},{"$f":"IF($E123=1,StagingPRDM!BZ119*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75664.200000000012},{"$f":"IF($E123=1,StagingPRDM!CA119*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56905},{"$f":"IF($E123=1,StagingPRDM!CB119*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77218.599999999977},{"$f":"IF($E123=1,StagingPRDM!CC119*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48631.5},{"$f":"IF($E123=1,StagingPRDM!CD119*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46036.799999999988},{"$f":"IF($E123=1,StagingPRDM!CE119*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78280.400000000023},{"$f":"IF($E123=1,StagingPRDM!CF119*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58013.900000000023},{"$f":"IF($E123=1,StagingPRDM!CG119*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59727.400000000023},{"$f":"IF($E123=1,StagingPRDM!CH119*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88462.099999999977},{"$f":"IF($E123=1,StagingPRDM!CI119*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71997},{"$f":"IF($E123=1,StagingPRDM!CJ119*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68752},{"$f":"IF($E123=1,StagingPRDM!CK119*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80420.200000000012},{"$f":"IF($E123=1,StagingPRDM!CL119*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50723.200000000012},{"$f":"IF($E123=1,StagingPRDM!CM119*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54536.599999999977},{"$f":"IF($E123=1,StagingPRDM!CN119*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79605},{"$f":"IF($E123=1,StagingPRDM!CO119*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40074},{"$f":"IF($E123=1,StagingPRDM!CP119*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45453},{"$f":"IF($E123=1,StagingPRDM!CQ119*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82980.099999999977},{"$f":"IF($E123=1,StagingPRDM!CR119*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55264.799999999988},{"$f":"IF($E123=1,StagingPRDM!CS119*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54351},{"$f":"IF($E123=1,StagingPRDM!CT119*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92289.600000000035},{"$f":"IF($E123=1,StagingPRDM!CU119*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66067.399999999965},{"$f":"IF($E123=1,StagingPRDM!CV119*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91975.5},{"$f":"IF($E123=1,StagingPRDM!CW119*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56615.800000000047},3919759.5999999996,{"$f":"+VLOOKUP($B123,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},321670.56364213472,291855.13702902454,309372.64307313762,297525.12944142142,280764.33889688476,303158.50016735785,302999.27544361755,336646.84309535043,364830.01725921629,394021.08392435923,381459.64643757185,321123.82574699097,321670.56364213472,291855.53509083379,309373.24016585178,297525.72653413541,271441.13422916841,303159.49532188126,302998.28028909408,336647.44018806441,364829.81822831178,394020.68586254976,381459.2483757626,321124.82090151444]
[null,10426,"U.S. DOE Richland Operations Office",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E127","v":0},{"$f":"IF($E128=1,StagingPRDM!BB124*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12219.563},{"$f":"IF($E128=1,StagingPRDM!BC124*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13042.308999999999},{"$f":"IF($E128=1,StagingPRDM!BD124*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15033.665999999999},{"$f":"IF($E128=1,StagingPRDM!BE124*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.192999999999},{"$f":"IF($E128=1,StagingPRDM!BF124*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13691.954},{"$f":"IF($E128=1,StagingPRDM!BG124*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13177.567999999999},{"$f":"IF($E128=1,StagingPRDM!BH124*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11861.858},{"$f":"IF($E128=1,StagingPRDM!BI124*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11517.813},{"$f":"IF($E128=1,StagingPRDM!BJ124*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12320.919},{"$f":"IF($E128=1,StagingPRDM!BK124*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12858.735000000001},{"$f":"IF($E128=1,StagingPRDM!BL124*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13537.304},{"$f":"IF($E128=1,StagingPRDM!BM124*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11466.591},{"$f":"IF($E128=1,StagingPRDM!BN124*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14454.38},{"$f":"IF($E128=1,StagingPRDM!BO124*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15176.626},{"$f":"IF($E128=1,StagingPRDM!BP124*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17119.648000000001},{"$f":"IF($E128=1,StagingPRDM!BQ124*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17867.103999999999},{"$f":"IF($E128=1,StagingPRDM!BR124*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15607.242},{"$f":"IF($E128=1,StagingPRDM!BS124*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15317.887000000001},{"$f":"IF($E128=1,StagingPRDM!BT124*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14029.585999999999},{"$f":"IF($E128=1,StagingPRDM!BU124*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13699.24},{"$f":"IF($E128=1,StagingPRDM!BV124*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14622.605},{"$f":"IF($E128=1,StagingPRDM!BW124*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15139.804},{"$f":"IF($E128=1,StagingPRDM!BX124*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15903.366},{"$f":"IF($E128=1,StagingPRDM!BY124*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13639.463},{"$f":"IF($E128=1,StagingPRDM!BZ124*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9148.6450000000004},{"$f":"IF($E128=1,StagingPRDM!CA124*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10838.549000000001},{"$f":"IF($E128=1,StagingPRDM!CB124*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13131.289000000001},{"$f":"IF($E128=1,StagingPRDM!CC124*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12614.953},{"$f":"IF($E128=1,StagingPRDM!CD124*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10984.308000000001},{"$f":"IF($E128=1,StagingPRDM!CE124*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10883.314},{"$f":"IF($E128=1,StagingPRDM!CF124*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9522.8130000000001},{"$f":"IF($E128=1,StagingPRDM!CG124*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9116.2109999999993},{"$f":"IF($E128=1,StagingPRDM!CH124*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8598.5849999999991},{"$f":"IF($E128=1,StagingPRDM!CI124*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9171.2649999999994},{"$f":"IF($E128=1,StagingPRDM!CJ124*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8822.1219999999994},{"$f":"IF($E128=1,StagingPRDM!CK124*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9156.5480000000007},{"$f":"IF($E128=1,StagingPRDM!CL124*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.826999999999},{"$f":"IF($E128=1,StagingPRDM!CM124*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12612.231},{"$f":"IF($E128=1,StagingPRDM!CN124*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14953.307000000001},{"$f":"IF($E128=1,StagingPRDM!CO124*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14356.043},{"$f":"IF($E128=1,StagingPRDM!CP124*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12520.838},{"$f":"IF($E128=1,StagingPRDM!CQ124*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12650.995999999999},{"$f":"IF($E128=1,StagingPRDM!CR124*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11263.085999999999},{"$f":"IF($E128=1,StagingPRDM!CS124*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10842.782999999999},{"$f":"IF($E128=1,StagingPRDM!CT124*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10204.897999999999},{"$f":"IF($E128=1,StagingPRDM!CU124*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10798.196},{"$f":"IF($E128=1,StagingPRDM!CV124*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10364.06},{"$f":"IF($E128=1,StagingPRDM!CW124*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10891.675999999999},603273.96700000018,{"$f":"+VLOOKUP($B128,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},42529.337695351336,47530.287721681321,56056.964737959039,56355.891244000275,49113.387498706768,47888.591117514414,42562.104153188076,41068.084638168257,41636.278064835999,43846.508300021691,44502.167848058139,41046.420124194337,50307.463459762432,55308.413486092417,63835.092492679185,64134.020989029465,55983.572091859933,55666.720862543611,50340.233898217259,48846.21040257936,49414.403829247087,51624.636054741837,52280.295602778286,48824.547878914476]
[null,10451,"Whatcom County PUD #1",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E134","v":0},{"$f":"IF($E135=1,StagingPRDM!BB131*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11102.504000000001},{"$f":"IF($E135=1,StagingPRDM!BC131*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E135=1,StagingPRDM!BD131*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E135=1,StagingPRDM!BE131*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E135=1,StagingPRDM!BF131*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10844.51},{"$f":"IF($E135=1,StagingPRDM!BG131*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E135=1,StagingPRDM!BH131*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E135=1,StagingPRDM!BI131*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E135=1,StagingPRDM!BJ131*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E135=1,StagingPRDM!BK131*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8483.3490000000002},{"$f":"IF($E135=1,StagingPRDM!BL131*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11958.625},{"$f":"IF($E135=1,StagingPRDM!BM131*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10200.393},{"$f":"IF($E135=1,StagingPRDM!BN131*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11540.959000000001},{"$f":"IF($E135=1,StagingPRDM!BO131*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E135=1,StagingPRDM!BP131*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E135=1,StagingPRDM!BQ131*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E135=1,StagingPRDM!BR131*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10413.876},{"$f":"IF($E135=1,StagingPRDM!BS131*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E135=1,StagingPRDM!BT131*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E135=1,StagingPRDM!BU131*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E135=1,StagingPRDM!BV131*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E135=1,StagingPRDM!BW131*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11267.305},{"$f":"IF($E135=1,StagingPRDM!BX131*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11505.478999999999},{"$f":"IF($E135=1,StagingPRDM!BY131*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10637.36},{"$f":"IF($E135=1,StagingPRDM!BZ131*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8710.5470000000005},{"$f":"IF($E135=1,StagingPRDM!CA131*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CB131*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E135=1,StagingPRDM!CC131*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E135=1,StagingPRDM!CD131*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7957.7650000000003},{"$f":"IF($E135=1,StagingPRDM!CE131*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CF131*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E135=1,StagingPRDM!CG131*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E135=1,StagingPRDM!CH131*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E135=1,StagingPRDM!CI131*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6606.1790000000001},{"$f":"IF($E135=1,StagingPRDM!CJ131*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8518.2270000000008},{"$f":"IF($E135=1,StagingPRDM!CK131*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.3770000000004},{"$f":"IF($E135=1,StagingPRDM!CL131*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8272.0920000000006},{"$f":"IF($E135=1,StagingPRDM!CM131*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CN131*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E135=1,StagingPRDM!CO131*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E135=1,StagingPRDM!CP131*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7748.1779999999999},{"$f":"IF($E135=1,StagingPRDM!CQ131*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CR131*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E135=1,StagingPRDM!CS131*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E135=1,StagingPRDM!CT131*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E135=1,StagingPRDM!CU131*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8774.1080000000002},{"$f":"IF($E135=1,StagingPRDM!CV131*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8971.3719999999994},{"$f":"IF($E135=1,StagingPRDM!CW131*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8471.4089999999997},465334.68800000002,{"$f":"+VLOOKUP($B135,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},39434.094649126331,38684.170084017453,39143.818026202287,40118.00464377243,37422.338032083091,39981.158954953717,38356.92944147707,39173.296493493785,37654.893702342175,30032.824089669077,40755.263784671617,38032.357803368388,39434.094649126331,38684.170084017453,39143.818026202287,40118.00464377243,36148.100383860292,39981.158954953717,38356.92944147707,39173.296493493785,37654.893702342175,39888.60560366149,40755.261794362574,38032.355813059337]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BB123/(8784+8760)","v":223.42450980392155}]

{"sheet":"Energy Rates","index":31,"n_rows":110,"n_cols":32,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,null,null,"Energy Rates",{"$f":"+MONTH(E3)","v":10},{"$f":"+MONTH(F3)","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9]
[null,null,null,null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F3,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+Init!B3","v":2024},{"$f":"+AC3+1","v":2025},"Total"]
[null,null,null,"Aggregate Energy"]
[null,null,null,"HLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2746594.7909936872},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3080376.6402559611},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3649324.6378454212},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3813512.427651599},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3375587.0065083471},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3261001.601704536},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2795341.7428218261},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2586826.3695245986},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2508152.541175812},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2930862.4847091762},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2988715.6813708027},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2573886.6627949458},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2834831.0149212857},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3105708.5054409085},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3674492.7750040223},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3824096.0478209686},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3298670.5837328052},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3266836.0886029126},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2816077.4056084948},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2589571.452525211},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2509903.1412960808},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2944195.2281192909},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2936787.2084669909},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2634912.7678888282},{"$f":"+SUM(E5:P5)","v":36310182.587356716},{"$f":"+SUM(Q5:AB5)","v":36436082.219427794},{"$f":"+SUM(AC5:AD5)","v":72746264.806784511}]
[null,null,null,"LLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1679813.1488128579},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2028264.1128174094},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2518449.2066835072},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2524300.7497643256},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2134221.9798958334},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2118370.5227863397},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1697852.9647301924},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1632553.2773608125},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1518693.3719248499},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1811865.8832617505},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1705148.1349461365},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1705522.7501095487},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1647266.8051926831},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2042266.3717753557},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2540787.5999616203},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2517246.1931719384},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2102141.4641347444},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2122850.7381960419},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1699201.5449137045},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1622773.16242702},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1522775.3054186318},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1807728.3742391141},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1761481.5569076748},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1649581.6214800491},23075056.103093565,23036100.73781858,46111156.840912148]
[null,null,null,"Total",{"$f":"+SUM(E5,E6)","v":4426407.9398065452},5108640.7530733701,6167773.8445289284,6337813.1774159241,5509808.9864041805,5379372.1244908758,4493194.7075520186,4219379.6468854109,4026845.9131006617,4742728.3679709267,4693863.816316939,4279409.4129044944,4482097.820113969,5147974.8772162646,6215280.3749656426,6341342.2409929074,5400812.0478675496,5389686.826798955,4515278.9505221993,4212344.6149522308,4032678.4467147123,4751923.6023584045,4698268.7653746661,4284494.3893688768,59385238.690450273,59472182.957246371,118857421.64769664]
[]
[null,null,null,"Load Shaping Rates"]
[null,null,"LS_HLH","HLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7}]
[null,null,"LS_LLH","LLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18}]
[null,null,null,"Average",{"$f":"(E10*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+E11*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(E$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.185268817204303},{"$f":"(F10*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+F11*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(F$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(G10*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+G11*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(G$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(H10*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+H11*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(H$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(I10*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+I11*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(I$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.785862068965514},{"$f":"(J10*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+J11*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(J$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(K10*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+K11*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(K$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(L10*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+L11*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(L$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(M10*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+M11*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(M$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(N10*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+N11*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(N$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(O10*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+O11*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(O$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":62.046774193548394},{"$f":"(P10*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+P11*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(P$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":51.923999999999999},{"$f":"(Q10*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Q11*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Q$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.503548387096771},{"$f":"(R10*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+R11*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(R$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(S10*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+S11*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(S$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(T10*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+T11*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(T$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(U10*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+U11*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(U$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.758571428571429},{"$f":"(V10*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+V11*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(V$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(W10*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+W11*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(W$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(X10*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+X11*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(X$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(Y10*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Y11*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Y$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(Z10*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Z11*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Z$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(AA10*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AA11*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AA$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":61.560967741935485},{"$f":"(AB10*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AB11*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AB$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.246666666666663}]
[]
[null,null,null,"Energy Revenues at Market"]
[null,null,null,"HLH",{"$f":"+E5*E10","v":131040037.47830883},{"$f":"+F5*F10","v":124139178.60231522},224907877.43041331,190217999.89126176,169859538.16750002,114363326.17177808,57080878.388421692,47106108.189042941,44820685.91081176,162955954.14983019,213752945.53163978,151087147.10606334,135249787.72189453,125160052.7692686,226458989.7234979,190745910.86530992,165989103.77343476,114567941.62730415,57504300.622525468,47156096.150484093,44851969.134960964,163697254.68343258,210039021.14955917,154669379.47507423,{"$f":"+SUM(E15:P15)","v":1631331677.0173869},{"$f":"+SUM(Q15:AB15)","v":1636089807.6967466},{"$f":"+SUM(E15:AB15)","v":3267421484.7141333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,"Alternative 2",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1178536.6949374995},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1362951.4718750003},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1410682.62855},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1384965.387230769},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":2136217.593524999},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1183033.1207307689},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1014485.4943509607},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":444067.79824519227},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":343273.54249999981},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1018299.2865769224},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1537257.0457222217},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":890093.04570312449},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1463451.0886759246},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1352243.6374999988},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1424494.547449999},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1406097.5711538463},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1989275.6145469639},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1364199.6025384599},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1050038.2335913451},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":452311.00956730754},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":347428.91579999973},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1017583.4478461529},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1208775.8667115378},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":1151873.2818749989},13903863.109947458,14227772.817256534,28131635.927203991]
[]
[null,null,{"$f":"+D36&\"_\"&\"Demand\"","v":"Alternative 2_Demand"},"Alternative 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE$20-AE26","v":4345170297.3491001},4.6354046418956205]
[null,null,{"$f":"+D45&\"_\"&\"Demand\"&\"_\"&\"PLVS\"","v":"Alternative 4_Demand_PLVS"},"Alternative 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE38-AE$30","v":2400947674.0025988},20.993008537337172]
[null,null,null,"Status Quo"]
[]
[null,null,null,"Alternative 3"]
[null,null,{"$f":"+$C$38&\"_\"&D66","v":"Alternative 4_Demand_LLH"},"LLH",14.407315849782222,12.887315849782226,34.187315849782223,18.227315849782222,23.507315849782223,17.337315849782229,3.1673158497822271,-2.1626841502177747,-8.1726841502177745,18.417315849782227,30.427315849782225,25.677315849782225,14.407315849782222,12.887315849782226,34.187315849782223,18.227315849782222,23.507315849782223,17.337315849782229,3.1673158497822271,-2.1626841502177747,-8.1726841502177745,18.417315849782227,30.427315849782225,25.677315849782225,{"$f":"+SUMPRODUCT(E66:P66,$E$5:$P$5)/SUM($E$5:$P$5)","v":16.612314696413591},{"$f":"+SUMPRODUCT(Q66:AB66,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":16.588452327014263},{"$f":"+SUMPRODUCT(E66:AB66,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":16.818508555565291}]
[null,null,{"$f":"+$C$35&\"_PLVS_\"&D75","v":"Alternative 1_Demand_PLVS_LLH"},"LLH",25.530964346144021,24.010964346144025,45.310964346144026,29.350964346144021,34.630964346144026,28.460964346144028,14.290964346144026,8.9609643461440243,2.9509643461440254,29.540964346144026,41.550964346144028,36.800964346144028,25.530964346144021,24.010964346144025,45.310964346144026,29.350964346144021,34.630964346144026,28.460964346144028,14.290964346144026,8.9609643461440243,2.9509643461440254,29.540964346144026,41.550964346144028,36.800964346144028,{"$f":"+SUMPRODUCT(E75:P75,$E$5:$P$5)/SUM($E$5:$P$5)","v":27.735963192775401},{"$f":"+SUMPRODUCT(Q75:AB75,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":27.712100823376058},{"$f":"+SUMPRODUCT(E75:AB75,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":27.942157051927094}]
[null,null,{"$f":"+$C$36&\"_PLVS_\"&D78","v":"Alternative 2_Demand_PLVS_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":40.584270970984981},33.174270970984978,54.504270970984983,42.754270970984983,43.194270970984981,27.944270970984984,13.294270970984986,11.084270970984985,10.744270970984985,48.474270970984982,{"$f":"INDEX(O$10:O$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":64.394270970984977},51.574270970984983,40.584270970984981,33.174270970984978,54.504270970984983,42.754270970984983,43.194270970984981,27.944270970984984,13.294270970984986,11.084270970984985,10.744270970984985,48.474270970984982,64.394270970984977,51.574270970984983,{"$f":"+SUMPRODUCT(E78:P78,$E$5:$P$5)/SUM($E$5:$P$5)","v":37.801934804474492},{"$f":"+SUMPRODUCT(Q78:AB78,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":37.777282163126266},{"$f":"+SUMPRODUCT(E78:AB78,$E$5:$AB$5)/SUM($E$5:$AB$5)","v":37.789587151031711}]
[null,null,null,"Alternative 4"]
[null,null,null,"Alternative 3",95567966.404330179,83063835.630649284,231146987.78646138,152991268.57787684,146550490.54856467,79992362.045767114,1749300.0294126922,-12727988.237649035,-22053705.920651454,132609797.31628814,200947469.3146157,138696333.85206318,97564805.859301239,83717772.449766189,232901082.77124634,153187709.23413599,143567119.88349164,80146065.894172311,1749152.3642795882,-12693567.967652999,-22099840.865365453,133009810.96033113,199899624.51915795,139702829.7940875,null,null,2459186682.2446799,{"$f":"+SUM('Energy Revenues PLVS'!CC3:CZ3)-AE94","v":0}]
[null,null,null,"Total (Before Discounts)"]
[null,null,null,"Alternative 3",{"$f":"+E27+E$30+IF($D101=\"Alternative 4\",E$31,0)+E94","v":153839968.61871144},168894284.43209386,306580176.63208795,260686349.80187142,240170846.73303774,167046072.23902279,75377956.247556627,51087382.140424311,49237721.082265481,209437996.60649341,276800827.14838874,205243639.7450732,169183358.6565164,169148682.79320234,334196867.18349886,257568098.82891679,238085429.38898027,167993128.9386414,75981712.678648114,51878464.453578688,50048489.31914822,210631157.09046236,276817156.04260033,207366166.47508389,null,null,4373301933.2763052,2.1806733926824828E-16]
[null,null,null,"Alternative 2",{"$f":"+SUM($E100:E100)","v":167347917.43240634},{"$f":"+SUM($E100:F100)","v":332551988.58621931},{"$f":"+SUM($E100:G100)","v":662468198.88280725},{"$f":"+SUM($E100:H100)","v":916615848.88561487},{"$f":"+SUM($E100:I100)","v":1152067843.8602071},{"$f":"+SUM($E100:J100)","v":1318002125.9086516},{"$f":"+SUM($E100:K100)","v":1392318836.0925612},{"$f":"+SUM($E100:L100)","v":1447630490.9931214},{"$f":"+SUM($E100:M100)","v":1490866360.8825014},{"$f":"+SUM($E100:N100)","v":1699913583.5356736},{"$f":"+SUM($E100:O100)","v":1976997832.6796944},{"$f":"+SUM($E100:P100)","v":2184436597.2433405},{"$f":"+SUM($E100:Q100)","v":2354964250.1371636},{"$f":"+SUM($E100:R100)","v":2521476729.9385586},{"$f":"+SUM($E100:S100)","v":2853953664.0477419},{"$f":"+SUM($E100:T100)","v":3108436787.3272934},{"$f":"+SUM($E100:U100)","v":3339073554.8091211},{"$f":"+SUM($E100:V100)","v":3505564820.5634947},{"$f":"+SUM($E100:W100)","v":3580316741.2807417},{"$f":"+SUM($E100:X100)","v":3635625173.3418856},{"$f":"+SUM($E100:Y100)","v":3678968876.5643921},{"$f":"+SUM($E100:Z100)","v":3888618829.405417},{"$f":"+SUM($E100:AA100)","v":4164456647.4000773},{"$f":"+SUM($E100:AB100)","v":4373301933.2763042}]
[null,null,null,"Alternative 3",{"$f":"+SUM($E101:E101)","v":153839968.61871144},{"$f":"+SUM($E101:F101)","v":322734253.05080533},{"$f":"+SUM($E101:G101)","v":629314429.68289328},{"$f":"+SUM($E101:H101)","v":890000779.4847647},{"$f":"+SUM($E101:I101)","v":1130171626.2178025},{"$f":"+SUM($E101:J101)","v":1297217698.4568253},{"$f":"+SUM($E101:K101)","v":1372595654.7043819},{"$f":"+SUM($E101:L101)","v":1423683036.8448062},{"$f":"+SUM($E101:M101)","v":1472920757.9270716},{"$f":"+SUM($E101:N101)","v":1682358754.533565},{"$f":"+SUM($E101:O101)","v":1959159581.6819539},{"$f":"+SUM($E101:P101)","v":2164403221.4270272},{"$f":"+SUM($E101:Q101)","v":2333586580.0835438},{"$f":"+SUM($E101:R101)","v":2502735262.8767462},{"$f":"+SUM($E101:S101)","v":2836932130.060245},{"$f":"+SUM($E101:T101)","v":3094500228.8891621},{"$f":"+SUM($E101:U101)","v":3332585658.2781425},{"$f":"+SUM($E101:V101)","v":3500578787.216784},{"$f":"+SUM($E101:W101)","v":3576560499.895432},{"$f":"+SUM($E101:X101)","v":3628438964.3490105},{"$f":"+SUM($E101:Y101)","v":3678487453.6681585},{"$f":"+SUM($E101:Z101)","v":3889118610.7586207},{"$f":"+SUM($E101:AA101)","v":4165935766.8012209},{"$f":"+SUM($E101:AB101)","v":4373301933.2763052}]
[null,null,null,"Alternative 4",{"$f":"+SUM($E102:E102)","v":167616026.96160316},{"$f":"+SUM($E102:F102)","v":332753796.68908817},{"$f":"+SUM($E102:G102)","v":662717384.66339898},{"$f":"+SUM($E102:H102)","v":916283077.06452417},{"$f":"+SUM($E102:I102)","v":1151468192.126822},{"$f":"+SUM($E102:J102)","v":1317216960.0605626},{"$f":"+SUM($E102:K102)","v":1390932139.3519392},{"$f":"+SUM($E102:L102)","v":1445534910.8500857},{"$f":"+SUM($E102:M102)","v":1488266734.1542413},{"$f":"+SUM($E102:N102)","v":1697771915.4750164},{"$f":"+SUM($E102:O102)","v":1976468696.5643559},{"$f":"+SUM($E102:P102)","v":2184550433.8161449},{"$f":"+SUM($E102:Q102)","v":2355024586.8297009},{"$f":"+SUM($E102:R102)","v":2521456722.6427307},{"$f":"+SUM($E102:S102)","v":2853978438.1404104},{"$f":"+SUM($E102:T102)","v":3107975239.1113963},{"$f":"+SUM($E102:U102)","v":3338316929.9853568},{"$f":"+SUM($E102:V102)","v":3504443231.4621477},{"$f":"+SUM($E102:W102)","v":3578634747.0812669},{"$f":"+SUM($E102:X102)","v":3633239381.3242121},{"$f":"+SUM($E102:Y102)","v":3676086446.8565121},{"$f":"+SUM($E102:Z102)","v":3886194101.4182124},{"$f":"+SUM($E102:AA102)","v":4164032694.5896645},{"$f":"+SUM($E102:AB102)","v":4373301933.2763033}]

{"sheet":"Energy Revenues","index":32,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":166444365.2065697},{"$f":"+SUM(G5:G139)","v":164864262.58542892},329906434.42389888,254473414.01164207,234774491.66980213,166127785.88962746,73695099.946464047,54833438.232179135,42424837.56952785,208551172.75889894,276106417.22288758,207218967.17273554,169332920.52225545,166148024.10827857,332421212.07569778,254726362.63573483,230045843.43677774,166446650.51043671,74048568.945968628,54755212.371121883,42472094.14770966,209098422.06408969,275129105.22295272,208306884.62508869,null,164683257.8392354,162831719.49639425,327452500.64613563,251951827.74320069,232582338.27352348,163987528.5954732,71907420.543674231,53154699.92275089,40822701.458008111,206664212.95228347,274238898.85119849,205516345.19405839,167549656.16897923,164099831.396173,329948377.17045456,252203372.28074062,227897055.97379857,164302289.36989641,72252103.022929072,53079273.046047494,40867637.482355423,207207803.80681971,273259834.2816081,206602239.51848558,null,165804496.29463711,164125772.0430803,329014838.62147564,253557237.80804452,233978009.39138791,165350159.19209152,73045576.529797554,54223496.740026094,41842728.205010235,207865577.46771166,275427885.65197289,206600347.94875374,168685001.23999932,165403847.53708667,331522748.86467731,{"$f":"+SUM(BS5:BS139)","v":253809676.28076792},229265117.44504431,165667532.74894273,73395853.094101235,54146287.843128026,41889141.648761615,208411497.5360353,274449936.88516074,207687530.33140668,null,106591158.04416926,95786008.283059895,246506745.40572894,168774479.29460245,160271702.2357766,93388743.63477695,12938812.385705272,-2220364.2044950812,-12025553.340084814,144420729.43252894,212636712.84620702,149353451.47548747,108726683.36618581,96537899.830775887,248379147.06180793,168979708.46395108,157016893.83654448,93568134.437885895,12993661.649411887,-2203463.4460864058,-12057163.384101039,144843642.1930126,211599837.80281168,150372610.65840903,null,104422260.17548324,93282822.812606484,243484594.77527428,165669011.00529054,157571948.13945585,90752902.362499818,10737189.634859847,-4287820.1750595486,-13998669.608901376,142096837.55701017,210336764.13710618,147256581.48946241,106530497.98483744,94015441.012908444,245333718.68243936,165872510.96698934,154370547.20535126,90927239.059399724,10781217.829166409,-4267472.3177902391,-14033137.539017702,142515244.73993814,209297730.71049058,148273249.0821903]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18311.272877594594},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17903.451236540684},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37495.118673929996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29393.671362618632},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25226.232594091103},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18286.421500641613},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8492.4701371908195},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4950.9347090305118},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3701.9851654908284},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14799.239676158251},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20008.362313882695},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16775.62844354735},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18762.80067107236},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18102.545089372117},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37778.125725267601},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29570.267219072444},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26433.790708493172},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18368.402913090362},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8521.4938413657947},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4962.3568206942537},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3701.9851654908284},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14799.239676158251},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19812.755503882698},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16909.168883547351},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18114.164400367164},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17681.094722091326},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37214.688769464658},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29100.372952253332},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24989.640911678758},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18051.06757242958},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8286.9910040262948},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4798.6603068819095},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3557.5725515126242},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14664.258820801882},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19872.568224972671},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16636.055046649941},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18562.8629845494},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17877.715851568559},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37495.579185525625},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29275.206670052954},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26185.685246330668},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18131.993850150197},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8315.3124786405024},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4809.7311048333813},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3557.5725515126242},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14664.258820801882},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19676.961414972669},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16769.595486649941},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18239.656808526001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17822.661715355942},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37393.229157610935},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29287.106289873464},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25140.27096267356},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18200.909586514499},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8417.8127302651556},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4895.6083514072889},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3649.5152571311464},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14750.196639571925},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19959.023802483887},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16724.916783790526},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18690.156656117477},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18020.857145506561},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37675.467164916052},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29463.061902714508},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26343.645737741739},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18282.507633404191},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8446.5812910722088},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4906.9028191084954},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3649.5152571311464},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14750.196639571925},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19763.41699248389},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16858.457223790523},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11612.320423142124},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10346.415947209518},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27964.394154900925},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19425.5962516906},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17185.39917133324},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10287.654541258649},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1509.0315615733005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-224.28146823549534},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1206.0393318369024},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10211.764063679548},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15393.248047871915},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12032.070160950854},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11967.694368642104},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10461.471526214213},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28175.464984716695},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19542.303851542856},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18001.648579979552},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10333.77601771568},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1514.1892072922519},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-224.79914672284139},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1206.0393318369024},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10211.764063679548},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15197.641237871918},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12165.610600950855},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11369.570796351562},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10072.572012862889},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27619.029736244654},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19064.383580090009},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16894.023866652249},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9997.8035970435776},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1255.97302451513},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-411.81553481284868},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1383.8911860045453},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10045.527924460519},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15226.010368057468},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11860.178061314553},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11721.460419359362},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10184.582300869286},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27827.493816565497},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19178.921011988696},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17696.093440029097},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10042.625618677201},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1260.2658369899955},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-412.76587491749098},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1383.8911860045453},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10045.527924460519},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15030.403558057471},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11993.718501314555}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10227.777799608833},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4931.5292201603388},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8594.2615526061181},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6698.6775316003223},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6140.4483053753229},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5158.6759742689746},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4285.4236243429223},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6542.243075362212},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7176.763002305569},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42786.112078838385},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53345.085423899116},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27512.159175793226},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10227.777799608833},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4931.5292201603388},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8594.2615526061181},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6698.6775316003223},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5928.6561155523723},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5158.6759742689746},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4285.4236243429223},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6542.243075362212},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7176.763002305569},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42786.112078838385},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53345.085423899116},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27512.159175793226},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10116.402997679896},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4870.302361873175},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8530.0359950557813},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6632.6675550244681},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6082.5993105277685},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5092.1790124339823},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4181.5577054170162},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6339.0775200423668},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6887.5769119063189},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42383.357365661432},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52970.71192516281},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27277.558801568775},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10116.402997679896},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4870.302361873175},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8530.0359950557813},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6632.6675550244681},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5872.8024075304529},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5092.1790124339823},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4181.5577054170162},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6339.0775200423668},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6887.5769119063189},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42383.357365661432},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52970.71192516281},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27277.558801568775},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10187.311627784875},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4909.2834650633249},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8570.9262702773576},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6674.6939104584562},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6119.4298404730189},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5134.5154151767765},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4247.6856795913718},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6468.4262682577792},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7071.6920722520945},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42639.777888841563},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53209.063073566533},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27426.921052906247},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10187.311627784875},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4909.2834650633249},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8570.9262702773576},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6674.6939104584562},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5908.3626047521266},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5134.5154151767765},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4247.6856795913718},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6468.4262682577792},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7071.6920722520945},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42639.777888841563},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53209.063073566533},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27426.921052906247},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6442.5803629447946},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2850.6658378718103},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6411.4840158795942},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4455.254514887808},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4174.3853969064276},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2898.7022178679763},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":755.42399008146731},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-362.56596488885532},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2651.5503068085991},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29098.041873385093},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40621.582591761464},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19539.002593019726},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6442.5803629447946},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2850.6658378718103},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6411.4840158795942},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4455.254514887808},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4030.4052655293503},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2898.7022178679763},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":755.42399008146731},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-362.56596488885532},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2651.5503068085991},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29098.041873385093},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40621.582591761464},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19539.002593019726},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6305.4163404612373},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2775.261688807137},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6332.3868083669458},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4373.9596999532187},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4103.1412672424858},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2816.8076545533522},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627.50755842829835},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-612.77520715135449},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3007.6984365333383},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28602.027913523598},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40160.52161469523},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19250.079690824088},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6305.4163404612373},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2775.261688807137},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6332.3868083669458},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4373.9596999532187},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3961.6184382558281},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2816.8076545533522},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627.50755842829835},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-612.77520715135449},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3007.6984365333383},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28602.027913523598},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40160.52161469523},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19250.079690824088}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4398580.2615480153},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3719899.8069579876},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8310783.0852792328},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6057883.9657809725},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4916348.4292885093},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3709391.2213190943},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1922700.637239272},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1987188.0011554356},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1949134.2235843837},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9606270.0108476691},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11061936.749999503},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5947742.1348542441},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4388537.8951955512},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3709512.7211944982},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8266812.7655935492},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6030675.7182160653},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4893589.8170043612},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3699108.879550145},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1918330.3489214899},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1983478.822049208},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1946422.2638976162},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9594227.7952340525},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11043292.709629998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5929033.3483822867},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4352115.3416667683},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3673810.8679451225},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8248869.4914402459},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5997434.0260315128},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4870307.3894932363},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3661601.36931674},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1876060.7690972704},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1926184.7629980664},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1874952.7019970352},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9518605.7163077462},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10986726.076575635},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5898996.0475091953},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4342171.274323307},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3663554.4593445482},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8205228.607733638},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5970499.0157897677},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4847763.7079940634},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3651451.2138080006},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1871795.7018224276},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1922590.6830965546},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1872353.5784658378},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9506677.4556426313},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10968227.061928183},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5880435.215036667},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4381698.0099153649},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3703154.1616865508},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8288287.8163033491},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6035920.4910426708},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4899620.1873967927},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3692027.5777563183},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1905754.8210816346},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1965023.4946931116},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1922181.6082106505},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9574418.655386297},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11034610.209515886},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5930031.059170275},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4371691.3588640234},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3692814.5552849667},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8244437.1916716937},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6008811.5196899436},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4876939.6666192021},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3681793.2636545412},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1901422.7630702537},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1961356.1349581797},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1919510.6456541151},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9562417.8433976136},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11016018.861817308},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5911376.0293098604},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2819417.8964242041},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2153515.5729247625},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6206580.2257893272},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4003425.0305171134},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3351592.1038352158},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2085199.5535010691},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337592.45944791054},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-86075.400460387245},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-572007.90638705122},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6626900.7349211667},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8505817.7417210713},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4291051.7374732643},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2812716.3320346605},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2147569.6969639398},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6173806.1569785951},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3985503.0595365223},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3336138.1551038418},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2079409.7098972364},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336798.22617237933},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-85872.804128133808},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-570885.00289624278},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6618731.4059165018},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8492102.5630138125},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4277371.3334512236},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2762193.8636546144},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2096754.5806938861},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6130330.3251808649},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3928977.6981643708},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3294890.1020514145},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2026343.7959957123},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280152.96854276513},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-161204.14938086484},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-663366.41584023635},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6518937.4698107047},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8413191.776764499},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4231018.3250246588},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2755613.3597495565},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2090969.6406449724},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6097961.9743894543},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3911392.2335540582},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3279700.852071573},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2020716.7468377806},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279488.32060655247},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160859.80222499589},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-662104.54859181377},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6510908.4824169585},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8399655.204986779},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4217520.1342622843}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1520978.9422571193},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1168410.6818291682},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2368835.8875280591},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1727196.7586486032},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1384216.1273372394},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1060175.3116874713},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554859.52501252689},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584598.96486950992},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546673.20506688533},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2610311.8402069462},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3236269.2452638466},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2164186.5320411408},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1519211.6180596529},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1167463.8721954876},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2357025.0811474412},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1713126.5180867226},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1382111.4420041554},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1055731.2061259353},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553335.26748952281},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583411.84181615757},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":545886.2303317904},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2605497.2264177091},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3230847.8129789475},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2158135.1640261812},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1504773.5302080102},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1153867.2378740488},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2351139.7113497383},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1709894.4687999417},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1371201.9615203633},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1046521.9578247879},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541425.50509320328},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566624.98190258467},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525859.86290169507},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2586376.1451048674},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3214235.4754678328},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2146293.9635403855},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1503013.7467226486},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1152932.4305968327},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2339417.4447776154},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1695965.3938857811},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1369117.9121876352},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1042135.0364277335},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539938.06588382705},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565474.57371827902},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525105.24563159619},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2581606.4167151358},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3208863.8975031106},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2140284.1122123585},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1515090.9767828849},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1163126.5646697457},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2362406.2778366688},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1720910.2609683594},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1379487.6478161067},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1055214.5938786694},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549978.49852424907},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578068.41872708371},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539111.02524074446},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2601615.2056545038},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3228263.6434665574},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2157685.5664835498},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1513326.3923770627},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1162184.1158915779},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2350627.6409148672},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1706891.3105839458},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1377390.4602286681},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1050791.26522704},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548467.61831981014},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576894.6354074378},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538335.80704946059},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2596816.9002245846},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3222860.3249152098},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2151649.2828625278},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970219.85594681243},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674135.44339319738},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1767411.5119168409},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1139159.0512921386},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":941915.11995326204},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596150.78237005067},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98289.305519230373},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26266.985729065666},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160691.54932662877},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1796830.4227228693},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2487426.8903734526},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1556087.5432985413},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":968708.81129944057},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673596.54729234555},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1758609.8301349124},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129886.4834411498},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940511.77221447742},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593650.1447120657},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98016.359639014059},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26206.312819629322},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160378.81935797774},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1793541.2895289718},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2483699.8130204706},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1551447.1664075635},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":950262.02469448326},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":656224.4146946132},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1745617.7249456653},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1117850.3563924334},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":925887.47903454071},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579335.94720300846},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81744.591828656412},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48402.906611487815},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-186324.29284904263},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1767352.3346429835},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2460291.1249816879},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1534051.8886834872},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":948760.26683718222},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655700.30013737292},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1736925.0846710862},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1108751.6415830879},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":924509.54563336005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576905.73490055103},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81516.989669917573},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48297.017378105709},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-185971.71293247366},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1764118.4802180743},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2456625.4458891307},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1529462.6418118784}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1339491.060242841},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":753811.02342910902},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1528511.1267522199},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129726.1606809066},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":999349.67537929909},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634759.66478042409},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":486076.17529772618},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":799689.61538020987},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":827468.8597280829},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3517449.8723705625},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4080725.9139165133},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2556860.0226274924},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1334794.468557063},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":751426.10219163029},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1524029.1828106795},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126371.3531393663},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":975582.57163021876},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632107.20774700434},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484822.43325836782},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":798585.42416527949},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":826771.34962550458},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3513812.2246624115},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4078396.5921815829},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2551757.4388481341},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1325201.0276611715},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":744456.69586134108},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1517121.2891270127},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1118445.6830754781},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989980.29702283186},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626581.50806873676},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474301.42555814225},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":775057.21545372729},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":795552.13906977931},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3484982.3264255673},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4052701.5204184949},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2535673.4086483559},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1320538.6474855756},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":742102.09820924664},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1512673.5586849733},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1115125.0890334384},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":966437.49215914449},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623963.09464698646},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473077.83721633698},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":773987.2361468426},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":794884.78584766411},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3481378.8938083723},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4050406.4105916102},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2530600.9785665502},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1334299.0158683085},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":750412.2849344142},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1524372.8197168214},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1125627.5877799299},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":995945.46843221621},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631788.26829785574},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481798.01688223344},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":790739.84478041553},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":815872.45300189825},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3505653.3324875934},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4070543.7191748647},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2549162.2207297646},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1329614.8543626559},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":748038.3812646009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1519903.306678192},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1122285.2111413004},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972259.85993232182},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629148.18044144427},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480555.23068463808},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":789648.08389016753},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":815185.89989753999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3502028.1162605826},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4068226.8277646163},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2544070.5927921692},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":853828.2912756498},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435893.71971239755},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1141414.7329874893},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746346.48972393305},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680920.85374455189},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356815.84548217064},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85898.112040017731},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37470.096204243302},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-257256.65385456447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2414003.9442316238},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3128285.5001463844},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1836809.207393832},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":850294.4160966801},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434539.37950114219},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1138095.5731619881},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":744154.46629843186},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664776.79893771058},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355320.39873648353},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85669.177198576581},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37411.557390519178},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-256929.24858445648},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2411529.1347268973},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3127118.9084401079},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1832731.4308123908},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836229.35223041149},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424373.36524620035},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1127387.5390706398},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":732453.97851764155},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669381.96342748182},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346744.00830133643},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71396.878277563839},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-67806.213520041216},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-296563.80155903532},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2374018.4257404068},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3093771.9614170147},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1810716.7596780648},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":832737.61035512039},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423056.37015139335},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124110.5149987694},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":730304.09084577125},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653514.14468864026},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345290.488083334},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71205.079326624691},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-67705.540912648125},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-296199.25647850125},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2371585.7539492729},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3092647.5035044076},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1806676.1189871253}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482772.65255967487},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401028.19950770942},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800118.36526714871},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643679.11567777721},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600590.67096588924},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447078.13653841784},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212102.6644467109},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148445.35881997601},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125110.49283734914},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523760.70346112689},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":716019.97877459228},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538938.93070118153},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485916.50218784856},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401142.99095249741},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800315.546114475},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643826.3973251034},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580504.70893488161},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447192.99703998154},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212161.90939573632},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148493.32726730229},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125146.59378637459},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523920.1943084533},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711908.55362191866},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541710.08749935939},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477733.92271086527},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396135.40967190563},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":794193.52436150506},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637386.97449556796},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595026.01772612683},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441312.76699272712},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206940.75637139491},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143929.57435177232},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120492.5198438899},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519116.54108475696},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711242.9609311457},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534570.43977854215},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480876.29268366424},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396248.76681778912},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":794389.22515559278},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637532.77608965558},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575123.5341551837},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441426.14943037124},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206998.56901083465},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143976.06274586002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120527.18848332965},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519274.55187884474},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":707130.0557252334},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537340.16386927059},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480941.91432889865},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399250.48614018771},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":797965.67340179882},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641392.97139908886},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598568.84726572537},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444983.38592495862},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210227.17146717233},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146804.6240483273},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123432.6295738889},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522073.32472333615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714284.329224505},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537351.71257620817},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484085.22634903534},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399364.7564564537},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":798162.31649653078},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641539.71529382095},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578549.54906497721},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445097.709396714},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210285.8960104615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146852.05474305942},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123468.2101171781},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522232.27781806834},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710172.36631923704},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540122.34882409265},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311525.77285769628},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234741.25467043117},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598756.00842997327},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429833.64738933166},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411469.69553634734},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251135.59255352884},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36669.434698314821},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5028.6361728775282},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31836.493686394417},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365923.64141451207},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553667.67481763591},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390470.8718936331},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314619.33474003547},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234807.29985984581},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598902.88800961885},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429930.6277689772},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397619.45455436088},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251200.21939664267},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36680.00100119767},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5030.9689932319197},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31849.071383511568},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366032.83099415776},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549505.94839728158},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393193.33652382228},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305320.30768693303},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228715.52242739024},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591459.25012272422},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422084.53915624204},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404616.52759465296},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244035.23175113034},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30312.268956709748},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10590.066151651303},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37523.774296845688},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360204.10717896622},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547784.52197215718},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385090.84179028502},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308412.04729457828},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228779.80120102872},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591604.30693768535},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422179.69677120319},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390992.25014468317},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244098.03827951232},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30321.07129376896},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10594.221736690113},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37538.115959786468},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360311.47399392747},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543620.97278711828},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387811.54196466005}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529284.97304409579},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476849.52860634157},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":967214.01276592049},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":730995.97302663594},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647357.28620359814},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":467016.56250316516},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225846.49903089643},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167047.1739466234},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143377.61595231289},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677386.90894648712},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":912462.74368276307},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633310.72899576183},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539027.5523552713},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481777.25362518098},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":966946.01369394897},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":730857.93840889982},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623914.40756144654},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466173.3707698838},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225304.02861424265},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166493.58054614664},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143083.39332202924},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676413.92515014717},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":904276.63109231822},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635452.68689033354},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523736.40265166201},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471016.82817634603},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":960045.21575946163},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723823.77746782126},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641358.04835302674},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460995.25514906086},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220351.64740947427},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161960.6845304062},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138038.16554443765},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671343.82491658733},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":906360.50128833624},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628143.85359122977},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533421.55350999872},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":475885.63076387614},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":959779.83065248409},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723688.33533043531},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618129.68830898067},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460162.83597531903},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219822.05584317856},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161424.63930953693},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137757.93737453382},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670381.52774121193},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":898184.65557257435},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630301.04290465428},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527268.99277756468},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474730.31444200594},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":964609.35025330354},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728390.07570685248},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645177.56345240597},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464828.82116692001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223850.03658150416},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165199.08307568546},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141437.61593517751},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":675191.25541925058},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":910245.59595304693},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631433.43122021842},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536990.70642074419},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479636.63098075514},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":964342.30092180078},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728252.98302349914},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621812.62655560463},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463989.54346300405},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223312.24547976232},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164651.86551282089},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141148.47795805155},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674222.15442793188},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":902063.21365983121},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633580.92319612403},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340710.59120150469},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278618.66907551966},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723574.41401605005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487240.87066694599},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443466.46583285287},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262375.68532643944},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39097.809811883577},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5822.8681672878802},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38089.588900535462},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472005.92704254773},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":705071.19847467286},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457708.67899817385},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348501.40019559255},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281543.84924497548},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723395.25347328885},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487190.94439872797},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427314.24211086333},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261898.61109953502},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38993.041555128642},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5780.0670214408983},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37908.194114313606},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471396.14003381622},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":697234.01712414739},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460368.29372893379},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333877.23014605715},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271435.38668970478},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714745.65727086307},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478407.92842285195},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436078.08371079084},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254960.12343097827},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32330.606294651312},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12087.151798459134},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44665.407515799285},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464563.54600670026},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":697555.96075040428},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451345.39572509436},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341597.31293044647},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274288.00073511002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714569.71596573002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478361.19493277476},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420190.05111016863},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254496.31618702959},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32241.699030593867},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12022.739131329628},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44466.777803499535},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463966.92014297511},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689731.42360490072},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454023.76876241708}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1882184.191913004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1787951.2527936208},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4559612.579266388},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3226471.5655721314},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2579678.3504450112},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1954106.7597247926},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940242.09145290591},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670640.52022412198},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541797.43199281988},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2608471.5296643395},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3422281.6997320317},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2257251.5376193142},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1876199.9334112639},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1786644.9572986136},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4555794.6503754938},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3223658.1295244573},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2528928.6784912054},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1951629.2325789388},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":939397.3865631097},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669659.46777407662},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541734.29353844654},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2605757.5151078515},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3424485.4618433416},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2251996.046588161},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1862391.0448750579},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1765882.4705876485},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4525741.8163305614},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3194424.7454491127},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2555581.4091126844},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1928924.3194968442},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917439.40256822365},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650067.2725340086},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":521478.83740899462},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2584800.6133015919},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3399121.5262679476},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2238780.6267775432},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1856438.746372404},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1764596.1482519498},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4521955.8243626542},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3191643.2431415152},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2505310.3119757022},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1926478.2387079445},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916614.18504606839},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649118.18087877682},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":521435.17478421272},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2582118.5424317755},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3401357.2404210684},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2233544.6083930712},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1874992.6829262096},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1779932.9298226656},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4547306.2039549937},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3214827.8893810213},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2570923.1297712363},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1944957.1411794692},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":931957.11576294154},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663165.57471053815},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534415.01042698801},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2599871.0980390902},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3413866.8379981513},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2250540.441043403},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1869020.0365556888},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1778633.8912410936},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4543499.8788110036},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3212026.0559237939},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2520347.3399741915},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1942491.0395415556},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":931119.49128230172},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662196.13468082633},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534358.94818961364},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2597168.6896869787},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3416082.2093495377},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2245292.0250727911},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1209491.9120259418},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1037918.9619201175},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3408476.7494190829},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2137324.4759074291},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1760716.7991529694},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1098253.312186504},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165267.15977654886},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28564.354413123299},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148752.77149380921},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1803988.9143154141},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2635157.2540707896},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1629496.9363969476},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1204593.8499036429},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1037291.4766237226},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3405744.2326405528},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2135596.3437973494},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1726232.0285818679},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1096844.5247167111},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165084.75491121499},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28459.183440034969},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148154.00205725877},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1802360.5417426759},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2638446.9421246178},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1624903.2450819493},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1185115.5933406309},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1010740.0768737842},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3366763.0941900546},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2097857.1037572641},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1731040.1277205828},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067239.7908352292},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137184.42942197807},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-53901.408754436343},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-173776.20692140525},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1774836.9154076371},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2606634.2623461653},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1606749.0222717319},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1180256.8916657339},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1010137.1895908094},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3364069.9094394771},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2096168.2997552131},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1697144.7476201979},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065869.7312350941},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137026.02429165575},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-53756.876353965199},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-173153.45195956802},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1773247.8831926899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2609963.3010475854},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1602179.3125620959}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4135117.3143086066},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3663876.6449186918},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7428260.7973420694},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5307474.0714712208},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4922595.7177476678},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3801590.1663358761},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1839041.6411713739},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1265086.2292232448},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956860.70006245945},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4313123.9279379137},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5869088.6495557725},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4629061.3857039288},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4176672.3191528199},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3668475.0610768483},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7437587.6520552076},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5314136.8338019401},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4755762.8047348596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3806362.5853114403},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1841349.8493779395},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1266673.9043700995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":958061.45762016904},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4318535.4643504526},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5826186.5801289277},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4666915.3400599752},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4090765.9116456094},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3618406.8766294462},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7372757.0479084058},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5254592.8972013891},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4876526.0874616094},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3752640.9022953222},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1794507.4885368822},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1226188.9035106748},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":919545.65032998635},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4273503.7115988033},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5828924.7603270318},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4590509.8549352232},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4132265.2593265055},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3622948.2244014791},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7382014.2128029251},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5261189.2735742666},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4711225.9167869221},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3757351.871608885},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1796759.8012597293},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1227727.7627618026},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920699.58290229295},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4278865.5381157147},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5785972.2958831433},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4628315.4390029684},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4119002.9738140707},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3647355.9649756448},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7408094.4381427094},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5288260.5811018189},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4905857.0879792273},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3783805.2697972027},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1822860.901530718},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1250953.5363832461},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":943302.90074033558},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4298728.584877247},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5854495.7720421888},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4615054.3316742526},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4160537.7565587154},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3651933.6462900257},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7417395.9722256344},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5294899.2232048903},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4739581.071263805},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3788555.3620656664},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1825148.8010479826},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1252523.4750907088},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":944486.64522262628},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4304122.060030479},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5811575.3924286282},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4652890.7114949133},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2627785.1999983555},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2118535.6216953746},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5541903.6820621453},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3510248.1116740918},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3356867.7124299831},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2137994.5813029539},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325498.56431240332},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56882.968748904481},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-311333.07581934327},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2966586.4820391326},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4504073.8713289518},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3318844.4163549105},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2667448.6337845442},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2121194.5048072096},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5548862.0502035236},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3514654.6728434865},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3242126.7651836025},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2140678.5646623853},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325907.10187510011},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56954.35651551254},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-311723.71785695851},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2970308.5719499071},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4459459.0707812728},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3355054.4522651834},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2573164.0766680879},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2062537.1713104525},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5473547.8474982549},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3445122.1186228804},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3300130.4999283804},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2077710.9458923517},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270652.37462273682},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104787.10474901434},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-357288.55436417292},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2917792.0675879307},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4454609.8946503401},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3271366.1453137808},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2612758.9656823138},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2065125.7716539977},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5480420.3889025021},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3449446.9219363118},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3187277.2068092041},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2080319.2507080347},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270992.07390915684},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104918.6119008253},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-357736.86387449619},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2921452.9371048342},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4409933.029945137},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3307516.6106282175}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9654.3837702982837},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9495.9978810250195},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24266.832569965907},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17533.146945225515},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15072.605388279093},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9781.4644639142061},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4251.5042462932233},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2757.4764729903682},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2091.0744795509786},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10059.309939759325},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12503.308953218604},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9182.0113661523628},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9740.2977702982826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9495.9978810250195},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24266.832569965907},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17533.146945225515},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14547.751799725584},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9781.4644639142061},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4251.5042462932233},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2757.4764729903682},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2091.0744795509786},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10059.309939759325},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12396.843024066098},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9245.7686861523616},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9550.7788500079951},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9377.6616566458069},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24084.98734069298},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17357.092623180328},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14930.963895485444},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9655.5759893806135},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4148.6063299289854},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2672.7497909033787},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2011.5196286596877},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9968.7322730147516},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12419.244316451228},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9106.1777351374749},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9636.6928500079939},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9377.6616566458069},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24084.98734069298},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17357.092623180328},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14410.951115467826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9655.5759893806135},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4148.6063299289854},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2672.7497909033787},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2011.5196286596877},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9968.7322730147516},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12312.778785162494},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9169.9350551374737},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9616.740655036454},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9453.0023927656275},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24200.762146803041},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17469.180551365829},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15021.14232046195},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9735.724991853167},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4214.118009085103},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2726.6924498897597},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2062.1695548297612},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10026.400059226044},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12472.765473213873},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9154.4584844454112},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9702.6546550364546},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9453.0023927656275},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24200.762146803041},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17469.180551365829},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14498.047558739892},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9735.724991853167},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4214.118009085103},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2726.6924498897597},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2062.1695548297612},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10026.400059226044},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12366.299688618517},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9218.2158044454118},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6133.254467111703},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5474.2087022617898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18086.618699393603},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11549.743545376979},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10258.760549391143},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5503.0036015179594},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754.40326371647609},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122.0547521905826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-612.68626751673094},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6980.92644508585},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9646.2780800324563},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6604.7204461323608},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6219.1684671117036},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5474.2087022617898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18086.618699393603},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11549.743545376979},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9898.4272629534753},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5503.0036015179594},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754.40326371647609},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122.0547521905826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-612.68626751673094},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6980.92644508585},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9539.8256727260996},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6668.4777661323596},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6005.6594692308408},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5328.4713158848772},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17862.666578406366},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11332.923236212784},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10084.32147910172},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5347.9652153454444},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627.67897896577824},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-226.40019052547586},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-710.66231925679494},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6869.375206361422},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9542.7479859004852},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6511.3272756001925},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6091.5734692308397},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5328.4713158848772},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17862.666578406366},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11332.923236212784},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9729.949907157421},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5347.9652153454444},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627.67897896577824},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-226.40019052547586},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-710.66231925679494},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6869.375206361422},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9436.2960685846374},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6575.0845956001922}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490349.69959465822},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480446.21184399154},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":998335.57309257053},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723343.98288913618},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651391.50172175711},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465069.54889251664},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212406.01477031157},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159349.15059733996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132985.5527908908},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688431.40164871782},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":909843.06501025497},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613497.62257380865},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494910.34919465822},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480446.21184399154},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":998335.57309257053},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723343.98288913618},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628929.13917651772},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465069.54889251664},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212406.01477031157},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159349.15059733996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132985.5527908908},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688431.40164871782},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901583.68199774798},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617993.97289380862},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485189.4899997926},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474554.55556212971},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":990920.81988405529},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":716228.61660031683},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645340.95575677953},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459075.31497462845},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207242.66244949665},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154486.57970874809},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128004.45907980981},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682287.38952599792},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":903766.04081326688},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608476.8280260585},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489750.13959979266},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474554.55556212971},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":990920.81988405529},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":716228.61660031683},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623083.14373065671},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459075.31497462845},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207242.66244949665},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154486.57970874809},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128004.45907980981},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682287.38952599792},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":895507.05566453375},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612973.17834605835},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488474.82372958865},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478305.57705676527},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":995641.54650692083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720758.73353428231},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649193.13702519168},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462891.6442365871},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210529.99704832229},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157582.41677895357},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131175.75568694214},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686199.07758671767},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":907635.07989086886},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611673.40083475062},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493035.47332958865},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478305.57705676527},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":995641.54650692083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720758.73353428231},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626805.09449049237},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462891.6442365871},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210529.99704832229},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157582.41677895357},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131175.75568694214},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686199.07758671767},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899375.8414355109},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616169.75115475059},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314974.19460747956},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280211.67162870948},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746336.87722709263},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481520.28694623086},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445756.91759326088},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261348.7927808091},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36923.700720388362},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5910.7694592524158},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36302.498190309496},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479620.26542249392},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":703308.58849858213},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442860.29417445854},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319534.84420747962},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280211.67162870948},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746336.87722709263},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481520.28694623086},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430246.43363472336},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261348.7927808091},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36923.700720388362},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5910.7694592524158},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36302.498190309496},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479620.26542249392},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":695062.72733222577},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447356.64449445851},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308619.12063534703},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272955.78195964138},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":737205.21227067173},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472757.33298613247},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438305.34678546281},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253966.5732693481},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30564.756313244459},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11899.28545334827},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-42436.981376329837},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472053.58604489377},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":695824.40833258163},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436676.91728574067},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313179.77023534704},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272955.78195964138},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":737205.21227067173},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472757.33298613247},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423046.77772614115},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253966.5732693481},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30564.756313244459},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11899.28545334827},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-42436.981376329837},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472053.58604489377},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687579.03715673182},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441173.26760574064}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257833.81748010131},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247428.69344281318},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448651.2412311848},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358386.01629491488},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325592.98759384215},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233484.84450922906},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110719.63533032018},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81993.805180537282},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63030.452285652813},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289986.04701171379},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372473.09957020875},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298232.78969751846},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234216.70386815615},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225856.25395422857},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411360.34695451951},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329036.41228331241},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296484.2722164499},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210473.5513571981},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98838.774688345235},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72321.892991433284},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55726.269939541264},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257713.95709797295},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326004.24928845151},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265276.06458449963},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255095.85346672701},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244379.38033751977},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445310.43044696638},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354838.92667134653},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322555.27062610007},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230477.27407749201},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108033.8002243174},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79482.327507584429},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60616.737301335677},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287352.20991590095},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369950.2795967923},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295771.33623257373},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231758.61672860157},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223076.93717379624},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408299.70189322066},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325784.52285894816},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293718.52855866094},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207762.08228611283},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96440.121235049271},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70108.940465242209},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53602.781459391874},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255379.87295652789},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323782.52585536696},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263107.21923627262},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256839.0240412433},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246320.77651791862},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447437.4134992013},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357097.24059613625},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324489.28393161128},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232392.09408673237},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109743.78205823377},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81081.301766070232},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62153.469309272194},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289029.08634709701},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371556.47512053908},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297338.46174250508},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233323.59901118011},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224846.43567897863},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410248.31275290821},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327854.89264045103},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295479.38550833688},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209488.38441256108},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97967.264067395809},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71517.853696977356},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54954.735910158663},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256865.906656729},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325197.02323164674},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264488.05089557788},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164781.04265482831},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143794.3708686},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335110.04342172178},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237834.20099907133},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222352.77274753791},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131269.19346761121},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19438.519831407099},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3361.5775923600718},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19002.355972935184},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200472.14215177708},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286732.23600724665},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214577.53568484378},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150675.8581957627},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131398.05900558789},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307340.8951582415},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218517.30652299739},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202487.37504924115},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118321.23683264013},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17317.849437638972},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2887.7781776539946},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16442.865382248427},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178387.49225906745},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250496.48902097164},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191565.42527968143},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161409.09360544404},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140038.97876832282},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330995.65634687676},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233465.77050624992},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218611.66191056505},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127565.20970131122},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16130.770318173894},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6454.5966059395796},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21974.975009232214},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197228.43096781828},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283625.24834430602},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211546.12415763561},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147648.5924782306},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127975.18181292285},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303571.54714835633},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214512.43085639793},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199081.21388270753},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114981.91772105951},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14363.779481958436},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5613.1475143481784},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19058.054963646056},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175512.94286269724},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247760.31784356022},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188894.37629054495}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663710.03665404476},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596607.16072998242},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1179736.3060304993},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926218.93545793206},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":811957.92376915854},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567336.84735921165},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265773.7990956186},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191610.97053586683},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152591.25547417239},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":708155.61783714732},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":923855.80231545691},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":727405.48033117107},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660823.33238209516},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":594587.69920242275},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1176366.7270336132},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926670.80856470624},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809337.10121820262},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566448.35120564455},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265077.3428987966},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190870.22299300134},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152057.60041824015},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":707053.869520184},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":922195.13612354582},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723757.08998177666},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":656724.48297015997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589251.10754692694},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1170957.3113621618},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917017.52444444376},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":804392.02171511063},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":560025.58965844894},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259325.53338352166},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185746.17761814856},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146885.00768954167},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701751.32243787625},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917623.46920931735},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":721445.74637470103},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653865.47121045855},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587257.23741302593},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1167613.2724345077},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917465.51360505784},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":801796.7185444705},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559148.46683871979},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258645.79144383722},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185028.53084171776},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146374.27356561835},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700660.8754414079},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":915979.46793943597},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":717825.1905749219},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661171.95253841206},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593934.46181697678},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1176546.6051238505},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":922875.75663609896},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809208.97977805999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564680.4241356079},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263430.92957977654},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189480.09610278139},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150517.98576393502},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":705828.72419918026},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":921591.38830107229},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":725240.11065929977},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":658295.30987770192},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591924.29849435273},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173186.305684028},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":923326.21857598482},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":806597.42926719587},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563796.060292701},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262740.54622878251},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188747.74183709908},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149992.65864535462},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":704731.08202803321},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":919936.77702990279},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":721601.83352804673},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426298.16754212027},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346603.45100188995},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":881372.33554927073},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613498.6721781739},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554822.26502917497},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318855.56228922895},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46622.263724706514},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7710.5881491646751},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41341.969216411548},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490498.4628154285},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":712042.97850592644},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524857.24406473117},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424352.62432779942},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345453.74166243698},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878870.76442233799},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613818.54502282455},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553068.7472121726},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318353.60162972636},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46493.860284676397},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7666.2302608268637},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41096.630715600673},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489780.80253837642},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710948.68836188456},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522154.84207204124},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417695.08474456059},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337544.07826482644},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":870560.53430504352},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602166.64262323163},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":545504.45218931977},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309851.35758329957},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38680.879786907506},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14933.394149220045},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48369.518409515607},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482611.23066845298},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":704367.52711575513},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517517.51310006599},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415783.64633946813},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336425.88609473675},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":868090.41713869851},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602481.73218055721},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543782.3628533989},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309363.40379241767},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38573.060848058158},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14860.586432090096},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48095.951555621556},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481907.48857173987},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":703293.7607140711},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514849.39084321517}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102820.28495305001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96916.715946025288},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198646.13182265131},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150768.59392154441},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140348.06859436259},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100747.37883383615},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44276.036964561034},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31462.20495857369},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23686.644847107869},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101102.62567029674},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136288.23759404052},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107486.48998023295},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103871.3544428563},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97110.34876344027},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199042.89876154141},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151071.20463805774},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135644.79479564854},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100949.4856386899},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44364.406379964108},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31524.994022640352},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23733.907290847204},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101304.32148640655},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135477.90007862321},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108395.29900719441},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101727.68936129499},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95720.122344571457},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197165.1097858054},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149273.18711995656},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139037.23119530693},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99449.709532102133},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43202.380086302946},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30498.713376372165},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22788.76895848236},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100191.02427720249},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135371.07486111604},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106602.82140910625},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102776.57577257443},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95911.364398569654},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197558.91860753723},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149572.79635216031},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134377.10134636058},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99649.213114283863},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43288.606607420297},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30559.579564820026},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22834.239821648247},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100390.90145800223},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134558.89921506372},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107509.85914654675},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102423.30861563512},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96481.953670885385},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198108.02723184528},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150225.26286701753},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139871.79774579755},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100275.8923932304},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43885.941691994012},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31112.136404097771},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23360.416657639194},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100771.41054830307},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135955.00185221864},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107165.42378199665},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103473.58492036504},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96674.717844392246},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198503.7193883328},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150526.78304439905},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135184.19957976008},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100477.05336065848},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43973.532522592766},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31174.226823463487},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23407.028160536738},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100972.44559368498},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135143.9964827731},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108073.58924053093},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65687.19953701277},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56249.141642804549},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148311.93844658678},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99945.51819790047},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95797.790821884962},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56644.633603408976},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7786.6049471443375},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1283.136034477167},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6828.6732787658348},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70120.830895915409},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105117.43445416441},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77454.023458555384},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66664.074656990051},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56361.521686699845},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148608.17045934621},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100146.12010705276},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92560.812497909094},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56758.266968898548},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7802.1456991796204},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1285.6980528569441},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6842.2997082432066},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70260.718353270262},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104244.62600953072},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78302.633226453836},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64341.609657458699},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54775.47265474913},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146487.9806352841},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98103.844779832973},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94183.424489803147},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55046.484487122914},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6464.3391056932278},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2469.7274245846752},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7934.4554345307606},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68998.145047655038},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103987.89951860328},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76365.738373789369},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65315.796199526463},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54884.90834569047},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146780.56956862722},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98300.750200603725},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90999.580246368598},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55156.911844728042},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6477.2407688601552},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2474.6575670826774},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7950.2882912591904},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69135.792758404379},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103112.82731782926},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77212.166703952593}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2292527.5942829573},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1951002.2203921573},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3518108.8024760606},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2598009.2721348777},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2617671.3816113942},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2032931.961854045},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1014004.0661035497},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":731736.64964003419},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586443.24833125144},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2551314.3920985828},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3412038.0565009266},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2768617.7248404836},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2306721.3286861875},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1945214.068554841},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3507999.7376627889},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2590506.2882317323},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2518168.8529757243},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2026936.4451915692},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":983251.30981528922},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638760.14594509464},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585809.78392398567},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2543002.1779067745},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3370330.5031343536},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2779862.8713763067},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2267696.9428166253},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1926643.906034403},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3491722.0015500663},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2571924.3097651536},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2593059.9717840264},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2006770.7588386652},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989487.61959530495},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":709159.46437225211},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563220.79128269677},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2527670.2885712795},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3388489.1323327757},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2745411.4497073377},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2281957.6424673521},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1920928.0193879141},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3481688.7576361685},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2564496.6585825314},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2494477.2528689681},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2000852.3967149332},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":959478.39908480761},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619051.68102849298},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562612.41139064194},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2519435.1071719001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3346866.0410688804},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2756724.126059352},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2283505.7923014052},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1942152.0342003847},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3508521.599610935},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2588531.7372617004},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2608729.2374131079},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2023426.726217197},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1005096.4252392496},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723533.60691830295},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578005.75689848629},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2542723.7024687165},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3403481.9486995786},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2760186.1128360815},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2297723.8574074921},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1936390.1387117063},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3498440.0830535414},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2581056.124242811},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2509560.9062579721},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2017459.2423661631},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":974613.82024211704},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631599.40479100007},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577381.40653034858},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2534439.4768538624},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3361805.0832256023},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2771455.7952013551},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1448630.0819800606},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1123157.6139680138},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2621323.807153997},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1711482.5983513677},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1781225.0420643147},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1143814.1643019025},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180785.16136126313},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35574.288943939449},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-202797.97473565603},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1747743.0410054473},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2611701.482575044},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1979926.4623002186},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1465099.7053526111},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1119825.4756125917},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2613791.6005616682},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1706539.8813639379},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1712983.2774109617},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1140440.8310886673},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175302.30159639564},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31054.117163555635},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-202578.91378681097},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1742048.8725779571},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2572864.4684059615},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1993466.6853050496},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1418049.8072947469},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1093159.0476822546},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2588827.0512199975},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1679357.572735192},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1750914.7751776718},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1111595.2442549067},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150591.84687869833},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63379.299539256666},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-231397.67202412998},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1718624.0635378887},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2582699.7235764088},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1951346.6939056276},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1434601.9019494383},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1089915.9077725112},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2581388.2221185048},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1674507.6320202467},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1683805.8053667201},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1108316.9309806852},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146024.69117230832},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55326.145289468244},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-231147.71815382707},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1713024.7651123174},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2543966.7290019742},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1964970.0834891284}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13197913.36945181},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11636125.641814021},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21043769.483194135},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17278800.786520347},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17237002.36292322},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12453667.439819377},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6159856.5523384204},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4965692.441271713},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3761343.1657363581},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16888041.488482468},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22925001.020951431},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18105726.578729976},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14824516.845396657},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12836456.784990769},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23094886.531038612},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17292745.644455507},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16787244.063903987},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12576610.493644558},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6435692.2640208304},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4971455.2985963337},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3765781.918815094},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17003629.657058466},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22877214.281578351},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18359027.956212565},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13055028.452899076},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11490425.291998923},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20885612.640084401},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17104854.246884976},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17074724.658507936},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12293441.779486377},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6010973.8640631214},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4812438.3242476694},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3612102.9594610995},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16731982.270320402},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22767258.789293196},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17954183.425530076},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14665526.975408381},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12675799.874941114},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22921365.49477341},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17118660.536824998},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16629095.131121803},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12414802.446725333},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6280136.0335967485},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4818024.033124866},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3616368.941389652},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16846505.345638011},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22718407.802122246},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18206451.974119145},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13145998.524404865},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11583187.856172074},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20986305.83901637},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17215600.220152028},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17178041.472700883},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12395452.125499183},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6105762.5172333773},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4910010.1206317088},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3707119.2324445979},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16831339.981252059},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22867688.018911265},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18050665.908184007},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14766750.534832805},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12778084.78329757},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23031840.564204399},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17229494.73172335},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16729783.293811459},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12517820.245619603},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6379173.5089738434},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4915708.614030309},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3711495.2120150672},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16946541.16600357},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22819514.602897629},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18303592.024559543},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8341809.3808813151},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6684335.9991887072},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15668631.95871339},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11367032.733594952},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11721812.749635443},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7008218.8439401025},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1099911.5714002461},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-242820.44378598616},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1310752.4650217793},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11584194.098192638},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17563954.531213276},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12955362.716334535},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9421067.9690596834},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7376351.684284728},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17197579.686916031},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11376268.202952741},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11412375.380768411},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7077382.7166017089},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1148939.4755935115},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-243078.1749381292},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1312185.5330684548},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11663583.878967769},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17479998.137962401},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13173562.246608},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8165838.9677612521},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6504898.2294977549},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15473853.351627082},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11152808.271146918},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11521959.081557091},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6810892.3778478848},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916554.58177313814},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-431561.08160634269},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1494549.7571781431},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11391998.828364857},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17369686.540293917},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12768729.221928835},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9225263.4448402449},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7178494.1111125685},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16983879.254615054},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11161873.086611081},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11217606.515673354},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6878107.4568368495},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":957363.66205393011},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-432036.98054154299},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1496195.6021323225},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11470076.8898542},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17284419.468987077},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12985656.768206654}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685118.38493563235},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":729580.6867003584},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1658177.6145344565},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1135482.0989080742},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1187782.0253186813},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710894.51126235351},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277219.72636221215},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201875.21929027935},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271491.40681759623},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1637474.4513852005},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1433522.2982978406},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940213.00664492953},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682062.1000147711},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728913.01591677184},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1656308.53059529},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1134060.8885895875},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1169877.2504957675},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":709712.61535860598},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276834.68804979196},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201402.65239298425},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271450.18691433477},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1636035.16229028},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1435622.9693468155},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937569.21363997122},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677890.94758327992},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720523.13805524912},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1645823.5453004288},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124139.139582016},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1176650.2902786811},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701737.19867382618},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270501.94693401171},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195680.04148838425},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261300.5905585908},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1622477.5262793354},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1423807.9461883388},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":932517.31108340831},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674849.78824950743},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":719864.70924926409},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1643969.5877440786},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1122733.0747438066},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1158915.1486543671},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700570.37066692021},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270125.92580616107},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195222.67696588626},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261268.4578639231},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1621053.4594524007},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1425923.8084719251},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":929882.58101735346},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682492.4164339439},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":726289.77786434803},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1653688.9700682852},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1131360.8243187529},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1183737.4955415165},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":707567.35486579733},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274778.93354454712},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199624.30503436516},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267788.74414506077},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1632025.5694329597},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1429992.7509063908},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937416.90435335296},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":679441.6271422148},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":725625.46499877458},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1651825.3820473654},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129945.1168572556},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1165894.3541046351},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":706390.93363039522},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274397.17147535109},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199157.26166573202},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267750.82592708169},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1630591.8110945588},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1432098.9414364274},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934776.4042156908},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439485.8283252992},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421749.74720470153},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1238310.7291428349},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":749978.91666605277},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809457.53711069375},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399672.98236624914},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48908.465365108357},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8674.8398727735894},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-74854.902338701679},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1127787.1479250977},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1103369.1571304174},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678666.17012258049},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436943.60342955001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421396.17538535001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1236955.7322724729},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":749072.44246498565},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":797317.93661260186},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399003.18581992167},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48829.886173848121},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8630.7370286495898},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-74587.283275880633},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126865.2046639039},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1105986.1193091192},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676330.3912510894},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430584.85285933083},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410594.89184705634},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1223096.0324535354},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736009.45588063891},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":795748.21032525285},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388395.26237907348},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40635.16087818169},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16304.532519508432},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-87405.437345424987},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1109317.6329470365},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1091405.4131947733},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669188.50963973091},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428061.25593266962},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410252.70201718179},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1221759.6645322423},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":735121.63414818514},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":783817.52217953978},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387744.02275321062},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40567.686831762228},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16241.707138128611},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-87126.626899434006},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1108414.4367226239},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1094041.0841909966},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666863.89226198872}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380058.53840735654},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350727.12475055753},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689172.03596958914},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524022.1232142158},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432193.58599204104},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306852.33117043774},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135782.7417972954},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89300.643773657604},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70254.910197651756},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322290.79995719099},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564655.62289432052},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479660.92943212873},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383720.06976040994},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351124.65878847096},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690558.137829885},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525134.34992210567},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417850.17409163516},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306967.16385114985},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135684.52986003575},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89067.696892457127},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70107.508031865698},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321709.57304657233},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559929.19858227111},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483406.57429667178},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376049.97574341792},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346416.54608310573},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684046.38561784383},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518855.01704869501},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428174.78191670089},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302897.59350713837},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132482.14310469545},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86581.746188051591},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67655.520147375049},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319424.53124258475},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":560880.26290916908},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":475729.06933368696},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379709.62599654874},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346809.66622031259},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685422.4505687179},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519956.83484453463},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413962.41480533709},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303010.90077814175},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132386.16238747927},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86356.281930845085},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67515.49517168288},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318849.7027771764},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":556153.66393492301},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479472.43006230466},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378602.09419630829},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349160.94807507313},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687309.71662759292},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522144.74159552599},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430733.42073542124},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305415.44337328715},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134583.5244563577},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88312.77780249223},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69310.465290992346},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321249.38915070624},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563283.90897689504},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478232.35381560074},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382262.94208316138},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349556.87839597592},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688692.17174469191},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523253.18639928475},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416437.62176772708},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305529.72182189015},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134486.12319558943},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88082.549607592344},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69165.743503862381},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320670.48700815724},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558557.42120425717},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481977.16877755168},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243823.04476375147},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204227.27882501596},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514971.06558275456},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348412.23054586048},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295610.02650667017},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172446.14048333315},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23608.19697828585},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3104.1371403805124},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18088.273222555385},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224877.44609784838},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436345.78358796157},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346032.25842053688},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247420.64482820427},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204474.80150173325},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516016.05183020612},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349170.69871475524},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285720.31859477394},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172509.13040590339},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23585.815554239456},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3082.7786610243224},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17984.953317014762},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224513.67751702562},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431613.423185452},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349700.27436632861},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238886.28555214778},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198918.57075982235},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508658.5531660032},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342048.66307828715},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290660.65444943705},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167575.66963741},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19543.333243939251},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6452.6048647092111},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21289.561028455846},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221347.48294994523},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431696.22594190395},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341189.96251873166},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242481.56894148552},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199160.65748185985},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509691.17842294567},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342794.31211554917},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280932.33520067838},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167636.78093637808},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19523.699686653668},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6422.0311338960655},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21177.155718942508},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220991.59439644904},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426963.650433562},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344855.16542902531}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156375.68597597262},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186056.31594951305},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397289.15877001628},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287776.16527792509},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230394.2368948769},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159388.44457810637},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74856.119586260465},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49179.524084253571},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38914.959780443212},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190430.10194264867},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244476.70917647964},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170800.71599613683},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157027.5714823122},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186790.72692870698},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398773.45792496763},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288848.81292562012},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231351.58012035349},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160042.75545973118},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75147.753126311087},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49391.630390456543},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39085.618212928879},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191259.03329181642},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245524.37851297454},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171515.99108002344},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154727.71154663491},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183754.86936916085},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394330.57213251881},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284906.70927662693},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228239.19383882696},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157334.74060815494},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73041.388513407597},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47672.626181150677},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37462.536191658452},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188714.10593749472},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242836.35901063934},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169400.99662574055},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155372.72713919217},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184480.19592480746},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395803.81783610629},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285968.6615503545},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229187.58234434656},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157980.6207564128},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73325.952014197683},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47878.233382608538},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37626.825222989268},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189535.56779217304},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243876.99888997868},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170110.40998264769},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155776.92202520376},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185220.12382031299},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396214.20579002867},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286733.59642412001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229611.23803800991},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158642.26558353787},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74196.76739764605},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48632.017930150309},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38387.245957504732},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189806.62348979278},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243880.71537435637},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170292.1513696074},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156426.31146325215},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185951.23412612462},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397694.48885826743},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287802.35808653658},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230565.32771573478},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159293.51329917612},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74485.832157159573},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48841.762895324951},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38555.590174592624},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190632.84092304588},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244925.8306751434},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171005.29669301832},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100367.42847444961},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107839.07519404365},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296738.27686093689},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190254.48790906905},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157152.68395487341},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89591.014027461119},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13180.450707585132},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2034.0895999155225},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10447.283294307419},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132110.05497027509},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188727.57081274292},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123229.68483728007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100785.83226330465},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108264.74186007812},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297846.91208612884},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190963.64128854036},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157805.69098903571},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89958.796989152092},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13231.801041537412},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2042.8626505846023},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10493.096096848667},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132685.12717980915},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189536.33617144686},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123745.74256182813},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98337.859866801417},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105004.72069890791},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293094.61925583362},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186720.59944721783},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154498.63322640015},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87061.767800933841},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10945.512378920648},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3889.9149237936131},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12236.020587998244},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129996.71415569114},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186707.39189317203},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121505.8556060128},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98747.802989579592},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105419.19941170601},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294189.64156477223},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187416.58090189169},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155140.61204423121},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87419.167863790732},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10988.155581571278},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3906.6919693874206},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12289.677648559082},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130562.58728345495},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187507.500099606},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122014.69430042765}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348941.30238187267},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356915.17998146894},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":884570.82971521432},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688360.99885466474},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":556378.40601357375},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358047.92721098993},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160293.58304626902},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93559.875298513958},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73973.266260296004},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327466.29349871201},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415031.4500987411},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310376.71982707747},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352340.64314770105},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357426.29234704643},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":887052.033548509},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690377.31271140045},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538098.79247998341},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358564.71079310868},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160415.80067532064},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93444.849945625087},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73907.92698367525},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327181.78996884625},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410809.3826625144},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312097.36909022729},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345258.69239967066},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352536.55825355719},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877991.94134753931},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":681556.25316919456},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551198.33306980086},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353434.69277507672},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156402.65238782996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90704.695843011228},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71226.035203902196},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324559.86322118656},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412278.15758775343},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307839.62211427419},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348656.86225241271},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353041.76273995743},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":880454.88005070598},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683552.97024575155},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533086.4604947021},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353944.79224579548},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156521.82277823804},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90593.406033094609},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71164.396856105377},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324278.78211550304},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408060.41095211025},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309565.20687753806},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347603.28762701375},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355324.28099781153},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882180.50064179581},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685888.60830170754},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554496.31313284207},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356371.78562317387},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158879.8784573265},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92522.493588885147},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72975.105796324278},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326410.2906599394},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414031.08730660495},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309454.90779955999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351002.20296115265},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355833.24683428399},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":884655.06814549561},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687897.80199607112},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536277.64547148382},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356886.14064519003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159000.98892317421},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92408.825483067892},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72911.111190303185},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326127.03061066894},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409810.58976101596},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311177.35029414273},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223783.67585017008},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208102.81440538471},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660979.93703455862},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457094.09216039756},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380327.82285732019},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201261.9858749015},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28055.94491374043},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3476.5976649157142},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19394.45940551965},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228688.00392337705},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321457.71910681925},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224150.61129315052},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227143.22182277683},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208413.14087747008},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662840.37995476578},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458444.38748497952},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367749.07374825911},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201551.60244168813},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28074.598723123687},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3464.6664042954512},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19334.018469246388},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228519.81531409977},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317382.49891978933},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226038.99905780004},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219248.34479100272},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202710.30767376797},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652877.68431354943},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448713.68407857459},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373948.28610914742},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195580.54105138342},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23264.055805317024},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6992.9037974199073},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22777.821313782821},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225108.57966376978},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318066.89219318854},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221026.0398308913},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222606.44872154866},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203013.35827682138},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654715.63274958124},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":450039.84492075566},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361576.11895761586},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195861.92577765975},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23278.956777410509},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6976.3720159335116},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22712.822485817491},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224944.60595282997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313996.99330305995},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222920.50592777476}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128416.84695128226},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88726.493735643744},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204437.12768980162},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156156.98027261387},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129944.54245318772},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82494.198937135894},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46981.600502726447},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55448.787821396436},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58703.026019681609},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320544.74154675531},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406057.81851165264},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236107.60433955339},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129624.03100487078},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91586.081162183662},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210182.59400855732},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159486.29724489426},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126844.94079242222},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81782.464973710768},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45977.101470982554},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54632.444024311088},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58093.442583870172},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317832.4993747549},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403248.81785880472},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232682.56221119943},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127067.47485427842},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87619.195883855296},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202914.43976710772},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154599.13113890987},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128723.61072896265},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81432.368957417959},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45843.33571983139},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53749.241096106693},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56456.961678779335},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317614.34912772482},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403291.49516634532},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234154.2527535414},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128255.88689929125},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90443.609765608155},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208617.23161534878},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157894.93445406755},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125653.58466968677},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80729.78785010922},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44863.11632488398},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52958.103958410793},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55871.660664810806},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314927.31600229646},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":400507.70316220564},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230753.49185343902},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127926.57516461141},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88324.175577903166},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203883.88449612743},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155590.96184089989},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129500.93732813135},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82108.400770378998},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46568.031028410507},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54831.285939307316},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57886.956101060234},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319480.03246457194},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405052.72118377365},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235397.88670555392},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129126.93872279747},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91170.983285131733},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209613.84575964231},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158908.10218629445},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126412.08146759131},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81399.992344165803},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45572.35359668218},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54024.100560394625},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57286.195277164421},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316776.94957808708},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402252.87967188412},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231981.66675544414},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82556.924291722564},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51093.735538798865},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152686.87249744881},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103211.73192669093},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88449.809777234987},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46406.717318395575},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8296.396454432379},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2312.2119437216852},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17631.987273453407},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220952.07174330074},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312041.22001460235},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169720.76199981256},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83126.120600227689},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52757.910634538013},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156981.99911992415},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105402.0497103114},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86355.36807192961},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46006.053425667822},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8117.0680840363329},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2271.8791779280191},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17416.305394993949},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219096.58726525627},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310088.96353386418},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167120.94462019106},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80895.100419117967},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49730.039040055708},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150811.6009203367},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101293.1574385612},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86946.167089912007},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45099.016934742598},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6894.5625245918145},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4405.2945908022612},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20398.1355800659},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217343.1368254546},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308634.34493190068},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167315.10509877498},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81441.17799554237},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51350.89603507155},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155054.17165106846},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103442.20136185175},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84888.149318902593},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44709.625273618352},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6745.1358248588531},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4333.9184764652136},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20152.548601009807},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215518.69863589658},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306713.13424965844},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164745.19134977862}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351070.16799018055},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370119.46155734651},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":702478.16394034389},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539638.67630666681},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508373.59053175524},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348408.40588790562},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154238.93726542569},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101730.57344275129},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77717.279258351802},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323962.74787381478},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436055.73890725325},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370001.85539770941},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351917.18088768981},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370897.62421259488},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":703677.29681107751},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540534.88756146992},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":495768.91963967535},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349130.54728674103},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154603.82828820031},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102000.93093676114},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77950.184908418203},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324924.62819710333},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437344.35790376383},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371067.14148744231},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347353.20684761193},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365545.3924334629},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":697250.23275894753},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534277.61871296365},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503618.08199964801},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343918.95244211622},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150500.86228810876},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98609.888350802445},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74780.047561049607},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321004.94701727061},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433090.84612894099},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366965.69885168824},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348191.25189565966},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366313.93832343468},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698440.44154523464},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":535164.9265722367},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491131.31962839048},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344631.78860300977},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150856.90999278301},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98871.952374447312},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75004.150872984334},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321958.04529347993},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434370.70336942491},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368022.24347644678},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349719.67231563712},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368457.55003071739},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700578.68256927771},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537690.82567988546},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506645.75603025523},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346777.2380529326},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152880.77023210103},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100596.72470001824},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76650.085238777727},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322888.08039419638},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434978.49469645461},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368898.71868861682},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350563.42689500877},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369232.21859511815},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701774.57302315999},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538583.80203480902},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494083.92522749957},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347495.998549168},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153242.44818312558},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100864.0689002579},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76879.792706480439},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323846.76990753581},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436263.93025543075},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369960.82871322974},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224745.07878367067},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214664.59723448905},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524801.06495431229},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357437.12703306496},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346752.30462139926},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195829.3001951531},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27196.270727389303},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4329.4060687477022},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22107.831080433654},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223438.57161088311},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335290.53573668498},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266814.67323200835},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225287.30926894271},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215115.92334642832},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525696.90281588526},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358030.74641470728},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338154.88692347053},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196235.19265621534},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27260.611675771819},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4340.9114577496584},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22174.082754605846},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224101.98422408674},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336281.37663726439},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267582.87083996367},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220167.44243415707},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209031.38658644666},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518362.58822808601},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350834.69801337068},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340895.64164268627},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190300.29827809427},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22592.631561673348},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8172.6965860164337},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25725.188935087615},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219795.88173703029},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331639.11178205261},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263075.48413780221},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220698.62853341119},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209470.86913785175},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519247.43560259661},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351417.3523874571},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332443.4345913399},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190694.73084118898},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22646.081491066456},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8194.4158271277229},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25802.281159227037},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220448.47878978253},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332619.1621116965},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263832.91616433783}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11309714.178728506},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16938161.325178329},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29499003.921371169},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25326755.415804662},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24957838.31499216},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17193016.516794473},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4209970.4076267295},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720185.24471835024},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-781055.2713506592},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8093419.705182936},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12916319.191511026},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17430838.854032464},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11468138.786733398},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16814572.325293899},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29525679.25931973},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25188774.825052932},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23960511.747152191},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17167544.673716143},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4179324.7203410175},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680977.17823956558},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-767649.09823056578},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8013655.7290261099},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13029504.66412751},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17381945.280182295},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11193995.897980932},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16732256.850972053},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29282620.112828765},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25079503.371039107},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24725921.108992841},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16971291.014290374},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4107297.2842946923},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700297.62612090539},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-738150.04024510516},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8025242.5395657448},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12830992.530853139},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17291399.53722683},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11349190.250006299},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16610186.123916019},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29309097.737149298},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24942884.245453786},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23737929.643943086},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16946147.408825431},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4077395.2044022228},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662287.52746504941},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-725264.27254328551},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7946194.3454034133},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12944938.71900514},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17242093.378643226},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11267669.8765093},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16863349.377697881},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29420384.482999589},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25236920.519993205},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24873575.076410703},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17112456.263247989},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4172665.845207775},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":712959.4110702055},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-765466.37310802261},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8068648.672143559},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12885317.176229781},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17380175.910034843},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11424920.825021751},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16740312.016856443},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29446987.985007659},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25099434.594842684},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23879640.262063988},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17087103.679817557},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4142290.3352334779},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674186.60616695334},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-752249.28059421771},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7989144.763404821},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12998779.042115085},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17331132.430421196},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7376898.7476370297},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9940267.0576712266},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22144957.734578345},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16923617.633762494},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17075872.210782826},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9657426.8754583541},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720509.26812514034},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44282.243028337325},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677127.08217525366},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5776342.3406111291},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10016397.022334788},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12691837.433588766},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7425539.4867442073},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9868278.2610524148},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22164913.553344455},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16831907.962184075},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16395809.571053568},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9643110.5554543678},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":715135.91129512875},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45788.455309377976},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672846.69405204861},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5720905.0175557602},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10155436.264791453},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12628921.705280297},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7234385.4987933096},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9686684.6903821286},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21878469.50684686},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16619113.522958631},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16790253.773694057},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9384360.0660551377},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":594061.82801065128},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19789.577567214379},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":729967.16792265046},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5692378.5165178832},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9911312.6783159953},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12520110.460753176},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7279048.0049776919},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9616565.7279157769},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21898181.83071062},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16529080.568514258},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16121687.812089717},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9370447.9882190675},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589604.26343740837},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22771.151263520129},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":725045.87270684971},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5637822.7172532249},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10051288.782621212},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12456686.612289401}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45142.386214125385},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54180.976284959674},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131239.789032361},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94040.446794874137},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84155.570543556765},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52241.355791819966},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21098.11777616094},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12515.081552436281},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10615.13705177542},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51487.252711900976},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65795.62913363277},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46779.130033459936},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45404.475896422082},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54404.261897256365},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131611.28877465767},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94317.938207170839},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81906.421365597154},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52456.352703269171},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21212.378748457631},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12605.502264732972},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10689.279474072115},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51793.400624197675},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66205.700365929457},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47117.221734909137},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44665.506296978274},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53509.116063911206},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130261.67555860833},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93102.116515591857},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83366.663972483773},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51568.494147652833},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20586.874364870233},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12131.862746280731},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10218.74020170388},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51021.596531812917},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65351.399907083003},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46395.986821421408},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44924.827245273045},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53729.632942205993},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130630.40656690311},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93376.839193886641},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81138.599187353218},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51780.721927236351},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20698.366603165014},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12219.514724575507},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10290.113889998662},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51324.975710107698},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65758.702405377786},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46731.309391004921},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44969.119870819268},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53936.867108774764},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130884.40785810347},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93699.520179055893},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83868.934533389416},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51996.88276529112},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20912.366031898746},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12375.845407567916},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10471.112885019047},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51318.064325767147},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65634.225872756433},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46639.921354449878},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45230.20357991632},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54159.146747871811},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131254.90162720051},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93976.005618152936},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81627.446016982038},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52210.873558983527},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21025.621030995793},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12465.260146664961},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10544.249334116097},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51623.206264864195},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66043.291131853475},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46977.00693814228},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28935.087896023295},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31347.053867465322},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97997.506671424926},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62150.240874241121},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57343.696772519834},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29373.398887564254},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3722.9376060209493},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-509.03896332423642},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2856.8540521893269},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35661.405673710768},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50698.001119889712},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33757.578668468057},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29103.079050957116},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31476.240952399141},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98274.907886358749},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62333.63375917494},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55811.124309471605},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29494.283749804425},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3743.1000509547648},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-512.71677839042081},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2876.8101572555111},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35873.455058644577},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51013.97382482353},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34001.558320708231},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28347.784784864823},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30519.622088735901},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96792.907640210673},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60994.636973759247},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56372.116156635784},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28544.73380272981},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3093.3140148105181},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-980.99340933240808},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3345.0379637559208},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35087.925194742471},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50150.90907965244},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33285.717320656135},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28512.366095863461},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30645.399329734537},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97066.899011209316},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61174.620014757886},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54865.510250492422},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28662.20833104429},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3110.0666158091526},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-988.08106833377337},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3368.4039127572864},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35296.564735741107},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50463.471940651078},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33526.286638970618}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345758.87172591727},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323777.06847765599},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":773050.81276278803},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564635.75804050639},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":486759.35799109307},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336517.20168787619},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158075.28663564028},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187097.50188965542},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195660.77876420008},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1036167.4599574273},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051071.8663941589},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605750.30706585839},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342161.033151977},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322263.34033917112},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":772561.78584195487},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564148.99131077388},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472739.39424643817},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335130.15582386451},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157212.48415172531},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186970.01258865229},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196094.56904119285},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1039649.885772249},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1054652.0972851929},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603236.27159691986},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342089.37095719838},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319739.40884234762},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767281.21074227162},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558964.60064713401},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482185.48779909645},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332184.04544485227},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154249.85469882775},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181328.88895848067},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188153.60379034866},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1026626.0894680454},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1043848.8365766928},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600739.24068524153},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338515.89079708181},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318244.666365285},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766796.16444849537},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558482.75867519365},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468298.34610096121},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330814.82308217953},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153407.87560910621},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181205.37551016919},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188572.60467514154},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1030076.8994359456},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1047419.7069267202},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598235.25684668438},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344425.61998455954},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322310.05236863252},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":770954.5243503782},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562575.23783713626},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485097.51874303841},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334942.8218278595},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156685.3799119032},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185001.57284631784},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192933.17227563163},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1032700.7625449755},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1048447.4992965667},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603929.61989364959},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340836.63163295033},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320803.22235273907},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":770466.94372382038},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562090.26043579367},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471125.81366787956},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333562.25183500716},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155830.14326005074},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184875.52810490434},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193361.58907428308},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1036171.7012705121},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1052024.3291915569},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601419.23651652248},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221046.77650303481},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186552.68165951016},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576964.42337854765},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371895.11961487774},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331311.25459131098},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189250.03155881958},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28063.695947520526},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8955.2721850542384},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59478.974352859863},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711893.29297203047},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":805589.10479548352},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435443.60132673953},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218276.78591598023},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185684.20249749161},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576610.68252845248},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371575.72629679891},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321805.39692192094},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188468.73735866798},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27908.599847442063},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8947.6376774732089},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59547.818140981748},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714301.21880433115},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808851.20721212949},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433271.18177895283},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216527.59014106827},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181580.08797218988},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569858.85005714034},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364910.78611448116},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325678.28893852181},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183913.51800235},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23352.472016230779},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16059.627390062249},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68724.461654003157},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700142.58514886827},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":796693.55744434684},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429272.20519589767},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213787.59824279704},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180734.99066715411},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569510.01156206336},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364597.45789889258},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316336.00871986221},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183154.1743969114},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23223.021039284875},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16047.096407349121},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68811.519369235059},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":702511.57437555538},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":799944.13185434474},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427112.16476826882}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263247.37784294179},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267000.80569049198},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677884.79352266446},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484510.37149321102},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342461.59280439845},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263898.71113316069},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128700.10418320032},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110204.62560191585},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96390.930519643327},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457620.78858565434},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566055.55857847282},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377514.96392832103},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268181.94769550604},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268165.95127988438},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676060.88203285937},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483604.10499113274},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337915.53818221646},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264519.9643094003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129169.54279100487},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110585.36956104846},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96610.893534148359},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458991.62376489025},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562514.8002241113},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382054.53470919153},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260422.99702216932},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263680.83859151939},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672809.08104248834},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479671.94297841366},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339250.59382938704},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260501.85248339863},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125582.56937661246},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106822.3900372963},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92690.836811765228},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453470.79569458595},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562225.75730169646},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374380.64364698011},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265332.98247428634},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264831.49636945245},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670998.82622671896},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478774.72668359813},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334744.89293832704},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261115.10899564851},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126040.63663989789},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107191.44873739222},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92902.356361262558},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454829.1992223456},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558672.13839871041},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378907.10282718483},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262221.18630221434},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265794.55116298556},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676040.61827122048},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482752.40940262383},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341294.93002252188},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262664.51934648817},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127567.40004397277},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108975.74686869641},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95046.563345430273},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456112.95806663507},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564664.06432812591},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376376.16106753587},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267146.82382398692},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266954.43284835556},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674221.66870555351},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481849.431142013},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336763.53725373081},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263282.86706859071},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128032.70706390275},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109352.24518436391},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95263.458568119968},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457479.27641319443},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561118.63330848119},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380910.9679675622},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167257.6309900395},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154168.00387901912},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":505381.01765543781},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320070.95706104446},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233332.1947822239},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148452.66381275302},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22747.190649522756},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4744.4397850681307},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29360.900019306613},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316578.63020346739},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435895.47097592591},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270991.57722739066},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171356.67244710447},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154840.76496267912},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504021.24353475613},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319472.27199335664},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230157.60692772508},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148802.14140320924},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22830.161372493494},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4760.8324473822322},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29427.89762381223},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317526.96177787782},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431917.6324665884},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275085.53556836408},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163779.25502264846},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150079.28691682249},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499130.00639711786},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314112.17369088694},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229377.67788993657},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144269.25079526723},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18907.779877084999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8909.8436914756476},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33917.763221294423},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311467.69210653327},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431178.86596889305},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267131.49424547143},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167848.01947632234},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150734.20548617645},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497787.05120057403},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313524.63443725195},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226252.78781255658},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144608.88006653203},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18976.746181387629},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8940.6273749675402},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33995.159404330348},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312400.71343757561},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427185.18900642142},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271209.30494930106}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160670.76865670306},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154255.72346024826},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303922.51948914811},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236855.17566363286},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210489.4542938956},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140865.94399841104},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66064.630180254564},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52196.328927334711},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46427.517804347328},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249969.50195356371},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316129.99002374231},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193960.9741368047},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162359.75932861617},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154554.80159263365},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304513.9997533338},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237318.78698305681},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203428.81593199205},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141139.57501708117},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66191.892482692012},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52296.710443334123},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46517.164027609353},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250455.36070233089},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314105.0337704955},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195643.29152093921},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158975.63264920976},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152357.95622848332},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301660.89230886963},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234514.20251094436},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208529.64498097094},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139050.61772135255},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64459.181420380031},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50603.817105929236},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44692.46253297299},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247734.71585705754},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314017.55459709303},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192373.95005043133},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160661.35208517461},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152653.35491668852},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302247.97100612579},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234973.23163328538},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201533.50948766811},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139320.72247339546},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64583.351127703689},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50701.135866597891},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44778.758345395807},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248216.23152486983},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311988.47965805983},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194053.19910914224},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160054.8693351674},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153566.20147185921},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303100.79507308779},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236004.62221535458},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209777.39035281132},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140206.37555230176},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65481.317220352772},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51617.716387688648},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45797.11448582742},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249157.52979644408},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315362.47193651512},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193384.3554739143},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161742.67145820172},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153863.94273973096},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303690.67610153457},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236466.5686700939},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202740.18802956934},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140478.72536096064},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65607.455880071328},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51716.98510275533},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45885.543393338019},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249641.81055937315},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313336.01922766224},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195065.55803331602},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103059.67207801186},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89757.977680686425},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227058.58566198143},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157294.58005862762},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143883.13886928238},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79170.046437894227},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11501.655204551516},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1926.9696989314527},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12540.279686030468},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174017.79243326324},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244336.50510986589},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140024.18233449548},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104637.48613087373},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89932.005779869913},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227500.47374220172},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157602.46027593367},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139014.70277087242},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79323.833334130526},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11523.812196859399},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1930.6793546002971},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12564.500929203676},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174356.04670944912},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242171.57070526679},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141602.21924111561},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100972.02146568705},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87420.77588334943},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224273.27088671416},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154411.54647663623},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141469.52893233279},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76934.375083431922},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9524.4592321974487},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3888.2331399740751},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14677.093005840894},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171265.53388754034},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241734.92795473113},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138069.67733250989},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102545.80681660394},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87590.272550328213},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224709.73820196034},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154713.78347327819},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136680.53156481852},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77083.819193808537},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9542.8075282978061},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3895.7147425624512},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14705.440459069881},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171598.43942735656},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239564.92116840807},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139643.93543234339}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1186030.124717782},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1192219.384152211},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2398046.2408918245},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1878740.1467801761},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1748014.8516102696},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1218641.4302954748},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543251.37262704095},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358732.75606835855},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263338.88918922842},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1096822.2536531333},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1469496.403998672},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1230824.8216160345},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1204447.1727270493},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1198730.2923577956},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2400125.3130026544},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1881734.9841463557},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1737346.0302911047},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1224415.4354344686},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546404.02394008904},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361779.85160600307},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265761.05340103834},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106831.9469888397},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1471077.2356602098},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1249722.1756785375},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173419.3752615387},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1177511.5790913585},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2380193.8490728121},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1860120.4082301292},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1731697.8598593879},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1202944.672360216},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":530080.24756207969},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347736.82148308889},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253303.99534531363},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1086915.4114690903},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1459581.3113135519},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1220675.6175312675},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1191744.1224560572},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1183942.1653646959},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2382257.4434871133},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1863085.5645609193},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1721118.6728719599},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1208644.3052218363},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533156.46287835925},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350690.51690837741},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255633.85993596594},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1096834.6942408369},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1461072.5050625787},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1239482.7520044222},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1181448.2197851846},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1186875.5491335369},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2391559.8728596936},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1871974.9761452226},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1742086.3455172791},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1212938.2757875768},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538465.86458785599},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354737.56711550686},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259692.87831881503},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1093222.7682119999},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1465893.9208759407},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1227137.2780311522},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1199831.7318369069},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1193357.2737082173},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2393633.3214083146},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1874959.0294035326},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1731450.0913336473},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1218685.2590032718},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541590.74415967346},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357750.72728420334},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262081.50700675097},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1103199.6123811754},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1467442.184100931},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1246001.8523145558},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":757439.67436940642},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":692358.14937476127},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1791312.7016953714},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1245927.4691337473},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1193463.6041125308},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685169.52398055873},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95615.929327372694},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14976.401524079778},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77708.221982447532},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":760127.12162137497},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1132520.8694432864},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":885892.74882679456},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":772719.77576832171},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":696139.22671389976},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1792865.7469472457},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1247913.5632552369},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1185841.1059908159},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688415.90394044411},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96170.817645328556},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15103.613457702009},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78422.963815451381},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767064.11063779122},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1131055.2562107588},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901723.88905615942},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":741908.86226475891},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674244.70118800085},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1769326.5268116603},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1222996.2657297123},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173368.3564926072},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665838.12746122316},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79394.984703859212},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28518.482789858113},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-90066.730199638783},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":747926.31586874055},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1120309.9027575173},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":873393.46143716224},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":757075.29027606582},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677926.85777370248},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1770860.5104528484},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1224945.8060694218},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1165856.2478421256},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668992.9139857071},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79855.738005655963},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28760.721954858338},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-90895.143950279496},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754751.95944244496},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1118733.8956438417},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889113.49141925876}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Energy Revenues PLVS","index":33,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":155421173.56673071},{"$f":"+SUM(G5:G139)","v":152142089.93301833},314546676.80463171,238690203.29491657,221053279.98259011,152731404.30061775,62505587.590171486,44325814.199025169,32396684.988961201,196740240.64265805,264417173.6912964,196561849.54931122,158171043.01537088,153327896.7272689,316943147.78513646,238934363.40591973,216596069.48372495,153024581.96672314,62804059.660836332,44265107.849555299,32429416.666445296,197264590.83140838,263428891.93929887,197637103.76076707,null,153660066.19939628,150109546.84398368,312092743.0268681,236168617.02647522,218861126.58631155,150591147.00646335,60717908.187381655,42647075.889596947,30794548.877441458,194853280.83604246,262549655.31960708,194859227.57063392,156387778.66209468,151279704.01516339,314470312.87989312,236411373.05092558,214447282.02074581,150880220.82618287,61007593.737796776,42589168.524480887,30824960.001091018,195373972.57413849,261559620.99795434,195932458.65416402,null,154781304.65479788,151403599.39066967,313655081.00220782,237774027.09131896,220256797.70417589,151953777.60308158,61856064.173504926,43715872.706872128,31814575.624443602,196054645.35147062,263738642.12038144,195943230.32532939,157523123.73311484,152583720.15607709,316044684.57411587,{"$f":"+SUM(BS5:BS139)","v":238017677.05095303},215815343.49199155,152245464.20522907,62151343.808968961,43656183.321561426,31846464.167497203,196577666.30335394,262749723.60150689,197017749.46708497,null,95567966.404330164,83063835.630649254,231146987.78646126,152991268.57787684,146550490.54856473,79992362.045767084,1749300.0294126924,-12727988.237649042,-22053705.920651447,132609797.3162882,200947469.31461555,138696333.85206312,97564805.859301299,83717772.449766204,232901082.77124646,153187709.23413599,143567119.88349161,80146065.894172281,1749152.3642795894,-12693567.967653001,-22099840.865365446,133009810.96033119,199899624.51915783,139702829.79408756,null,93399068.535644159,80560650.160195902,228124837.15600654,149885800.28856495,143850736.4522441,77356520.773489952,-452322.72143275512,-14795444.208213525,-24026822.189468026,130285905.44076917,198647520.60551465,136599463.86603796,95368620.477952942,81195313.631898731,229855654.39187783,150080511.73717433,140920773.25229853,77505170.515686125,-463291.45596590615,-14757576.839356853,-24075815.020282105,130681413.50725673,197597517.4268367,137603468.21786872]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17077.523840701066},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16511.668704364944},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35739.840923237149},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27557.846559948797},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23745.34874566862},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16813.285051387458},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7206.3271655166845},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3997.8128563483051},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2798.0721226981013},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13954.362263286577},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19158.394677963752},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15902.005216275156},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17511.342937462025},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16695.285191130431},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36009.599448835281},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27723.412769692055},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24880.839362631843},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16888.662123561568},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7230.9554471483934},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4007.0360115782205},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2798.0721226981013},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13954.362263286577},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18962.787867963754},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16035.545656275157},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16880.415363473636},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16289.312189915587},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35459.411018771811},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27264.54814958349},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23508.757063256275},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16577.931123175422},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7000.8480323521599},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3845.5384541997023},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2653.6595087198966},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13819.381407930208},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19022.600589053724},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15762.431819377747},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17311.405250939064},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16470.455953326873},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35727.052909093298},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27428.352220672565},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24632.733900469339},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16652.253060621395},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7024.774084423103},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3854.4102957173477},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2653.6595087198966},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13819.381407930208},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18826.993779053722},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15895.972259377748},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17005.907771632468},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16430.879183180201},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35637.95140691808},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27451.281487203618},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23659.387114251072},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16727.773137260341},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7131.6697585910224},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3942.486498725083},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2745.6022143384193},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13905.319226700251},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19109.05616656494},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15851.293556518329},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17438.698922507141},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16613.597247264872},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35906.940888483725},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27616.207453334115},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24790.694391880406},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16802.766843875397},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7156.0428968548094},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3951.5820099924631},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2745.6022143384193},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13905.319226700251},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18913.449356564939},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15984.83399651833},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10378.571386248597},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8954.6334150337789},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26209.116404208078},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17589.771449020762},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15704.515322910756},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8814.5180920044932},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222.88858989916682},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1177.4033209177007},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2109.952374629629},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9366.8866508078736},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14543.28041195297},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11158.446933678662},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10716.23663503177},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9054.2116279725269},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26406.938708284371},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17695.449402162471},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16448.697234118223},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8854.0352281868836},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223.65081307485269},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1180.1199558388732},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2109.952374629629},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9366.8866508078736},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14347.673601952973},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11291.987373678663},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10135.821759458031},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8680.78948068715},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25863.751985551804},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17228.55877742017},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15413.140018229764},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8524.6671477894197},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30.169947159005545},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1364.9373874950556},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2287.804228797273},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9200.6505115888431},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14376.042732138521},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10986.554834042359},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10470.002685749027},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8777.3224026275984},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26058.967540133177},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17332.066562608306},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16143.142094167764},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8562.8848291484028},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30.272557227405599},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1368.0866840335243},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2287.804228797273},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9200.6505115888431},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14180.435922138524},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11120.09527404236}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9530.6563132737283},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4548.2956905509218},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8192.2584480909827},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6285.5053222089564},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5778.3576298125499},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4742.4556078277747},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3635.3020301659199},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5270.5813399991766},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5366.6781925009964},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40265.17413402813},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51001.792278919645},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26043.739400928273},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9530.6563132737283},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4548.2956905509218},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8192.2584480909827},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6285.5053222089564},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5579.0544167910039},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4742.4556078277747},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3635.3020301659199},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5270.5813399991766},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5366.6781925009964},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40265.17413402813},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51001.792278919645},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26043.739400928273},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9419.2815113447905},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4487.0688322637579},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8128.0328905406459},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6219.4953456331023},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5720.5086349649955},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4675.9586459927814},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3531.4361112400134},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5067.4157846793314},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5077.4921021017462},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39862.419420851176},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50627.418780183332},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25809.139026703826},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9419.2815113447905},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4487.0688322637579},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8128.0328905406459},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6219.4953456331023},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5523.2007087690836},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4675.9586459927814},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3531.4361112400134},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5067.4157846793314},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5077.4921021017462},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39862.419420851176},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50627.418780183332},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25809.139026703826},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9490.1901414497679},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4526.0499354539079},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8168.9231657622222},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6261.5217010670895},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5757.339164910245},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4718.2950487355756},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3597.5640854143694},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5196.7645328947438},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5261.6072624475228},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40118.839944031301},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50865.769928587048},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25958.501278041294},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9490.1901414497679},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4526.0499354539079},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8168.9231657622222},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6261.5217010670895},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5558.7609059907554},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4718.2950487355756},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3597.5640854143694},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5196.7645328947438},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5261.6072624475228},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40118.839944031301},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50865.769928587048},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25958.501278041294},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5745.4588766096886},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2467.4323082623937},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6009.4809113644587},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4042.0823054964421},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3812.2947213436555},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2482.4818514267763},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105.30239590446543},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1634.2277002518899},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4461.6351166131681},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26577.103928574841},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38278.289446781986},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18070.582818154777},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5745.4588766096886},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2467.4323082623937},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6009.4809113644587},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4042.0823054964421},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3680.8035667679815},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2482.4818514267763},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105.30239590446543},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1634.2277002518899},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4461.6351166131681},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26577.103928574841},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38278.289446781986},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18070.582818154777},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5608.2948541261312},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2392.02815919772},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5930.3837038518104},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3960.7874905618528},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3741.0505916797124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2400.5872881121522},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22.614035748704296},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1884.4369425143907},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4817.7832463379109},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26081.089968713346},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37817.228469715745},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17781.659915959135},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5608.2948541261312},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2392.02815919772},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5930.3837038518104},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3960.7874905618528},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3612.0167394944583},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2400.5872881121522},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22.614035748704296},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1884.4369425143907},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4817.7832463379109},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26081.089968713346},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37817.228469715745},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17781.659915959135}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4107745.230202917},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3431418.1296683922},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7923251.1138291582},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5679513.3548603933},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4628166.564642204},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3410263.123377583},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1630770.5629449931},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1605354.163348448},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1484814.3622519465},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9057558.2533427514},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10591175.181516852},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5642628.7315129451},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4098318.1408258053},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3421848.9834788786},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7881342.8126199022},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5654015.3649619082},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4606753.2554758703},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3400808.1669830107},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1627058.8782662505},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1602365.4176551434},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1482808.6710129881},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9046229.3089691214},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10573438.891780021},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5624846.0244611502},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4061280.3103216696},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3385329.1906555272},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7861337.5199901713},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5619063.4151109336},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4582125.524846931},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3362473.2713752287},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1584130.6948029916},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1544350.9251910788},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1410632.8406645977},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8969893.9588028286},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10515964.508092981},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5593882.6441678964},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4051951.5199535605},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3375890.721628929},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7819758.654759991},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5593838.6625356115},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4560927.1464655725},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3353150.5012408653},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1580524.2311671884},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1541477.2787024898},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1408739.9855812097},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8958678.9693777002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10498373.244078204},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5576247.8911155304},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4090862.9785702648},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3414672.484396955},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7900755.8448532736},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5657549.8801220916},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4611438.3227504864},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3392899.479814807},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1613824.7467873562},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1583189.6568861241},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1457861.7468782135},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9025706.8978813775},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10563848.641033232},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5624917.6558289751},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4081471.6044942765},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3405150.8175693476},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7858967.2386980448},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5632151.1664357865},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4590103.1050907094},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3383492.5510874074},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1610151.2924150145},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1580242.7305641151},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1455897.052769487},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9014419.3571326807},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10546165.043967329},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5607188.7053887229},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2528582.8650791054},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1865033.8956351674},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5819048.2543392526},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3625054.4195965342},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3063410.23918891},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1786071.4555595585},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45662.385153632145},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-467909.23826737434},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1036327.7677194879},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6078188.9774162499},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8035056.173238419},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3985938.3341319663},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2522496.5776649141},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1859905.9592483207},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5788336.204004948},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3608842.7062823661},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3049301.5935753509},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1781108.9973301021},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45526.755517140489},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-466986.20852219797},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1034498.5957808704},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6070732.9196515698},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8022248.7451638347},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3973184.009530087},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2471358.8323095152},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1808272.9034042903},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5742798.3537307903},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3550607.0872437921},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3006708.2374051088},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1727215.698054201},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11777.105751513714},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-543037.9871878525},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1127686.277172674},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5970225.712305788},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7942430.2082818467},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3925904.9216833599},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2465393.6053798096},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1803305.9029293531},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5712492.0214158073},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3534731.8802999021},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2992864.2905430812},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1722416.0342706461},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11783.150048686835},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-541973.2066190606},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1125718.1414764423},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5962909.9961520266},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7929801.3871367993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3913332.8103411472}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1419545.3976968694},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1077379.7925182004},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2258071.2942248993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1618897.5939596649},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1302757.3551505036},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":974715.7088566086},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470772.78571947094},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472095.51252434141},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416397.52533947089},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2460492.6076962426},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3098354.6175048384},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2052192.6722849843},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1417825.2726175119},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1076508.108500306},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2246814.6796527421},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1605710.9429032535},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1300781.8354724061},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970629.5326385845},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469478.98281525075},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471138.19660543243},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415813.08370613167},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2455958.9423430627},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3093245.2353172679},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2046401.1671294961},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1403339.9856477599},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1062836.3485630811},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2240375.1180465785},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1601595.3041110029},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1289743.1893336275},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961062.3549939252},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457338.7658001472},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454121.52955741598},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395584.18317428068},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2436556.9125941638},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3076320.847708825},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2034300.1037842291},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1401627.4012805074},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1061976.6669016511},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2229207.0432829163},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1588549.8187023117},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1287788.305655886},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":957033.36294038245},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456081.78120955499},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453200.92850755382},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395032.09900593746},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2432068.1326404894},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3071261.3198414305},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2028550.1153156736},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1413657.4322226346},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1072095.6753587779},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2251641.684533509},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1612611.0962794207},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1298028.8756293706},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":969754.99104780669},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465891.75923119311},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465564.96638191515},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408835.34551333019},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2451795.9731438002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3090349.0157075492},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2045691.7067273932},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1411940.0469349213},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1071228.3521963963},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2240417.2394201676},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1599475.7354004765},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1296060.8536969186},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":965689.591739689},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464611.33364553819},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464620.99019671266},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408262.66042380186},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2447278.6161499377},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3085257.7472535297},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2039915.2859658422},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":868786.31138656242},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583104.55408222973},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1656646.9186136811},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1030859.8866032002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860456.34776652604},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510691.17953918804},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14202.566226174487},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-138770.43807423412},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-290967.22905404307},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1647011.1902121659},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2349512.2626144448},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1444093.6835423848},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":867322.46585729951},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582640.78359716409},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1648399.4286402133},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022470.9082576807},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":859182.16568272817},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508548.47122471494},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14160.074964742209},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-138479.95803035441},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-290451.96598363633},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1644003.0054543256},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2346097.2353587905},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1439713.1695108782},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":848828.48013423302},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565193.52538364532},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1634853.1316425053},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009551.1917034946},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":844428.7068478046},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493876.34437214572},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2342.147464399588},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160906.35895665642},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-316599.97257645708},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1617533.1021322799},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2322376.4972226792},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1422058.0289273302},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847373.92139504105},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564744.53644219122},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1626714.6831763871},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1001336.0663996186},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843179.93910161057},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491804.06141320011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2339.2950043544042},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160570.66258883092},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-316044.85955813248},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1614580.1961434279},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2319022.8682274502},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1417728.6449151931}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1250046.3332437612},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":695260.05296930473},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1457219.4126761225},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1059118.9570884483},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940704.49843825446},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583570.62862868793},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412375.20436428348},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645509.54097067995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627694.48205102654},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3314227.7476634881},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3905314.5415897323},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2424247.9454633268},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1245563.8795713829},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":693064.9342953146},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1452951.6191996038},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1055978.3000119294},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":918341.33498500776},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":581131.25869177631},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411310.20151990058},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644619.49025947356},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627185.73106601881},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3310804.2603816567},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3903199.3603585251},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2419334.1008789437},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1235756.3006620917},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685905.72540153679},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1445829.5750509156},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1047838.4794830196},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":931335.12008178723},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575392.4719170006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":400600.45462469955},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620877.14104419737},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595777.76139272284},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3281760.2017184929},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3877290.148091713},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2403061.3314841902},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1231308.0584998955},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683740.93031293107},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1441595.9950738978},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1044732.0359060017},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":909196.2555139336},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572987.14559175842},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399565.60547786969},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620021.30224103667},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595299.16728817823},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3278370.9295276171},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3875209.1787685524},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2398177.6405973597},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1244854.2888692287},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":691861.31447460968},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1453081.1056407243},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1055020.3841874714},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937300.29149117135},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580599.23214611947},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408097.04594879079},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636559.77037088573},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616098.07532484189},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3302431.2077805186},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3895132.3468480823},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2416550.1435655989},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1240384.2653769755},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689677.21336828521},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1448825.7430671162},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051892.1580138635},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":915018.62328711059},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578172.23138621624},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407042.99894617079},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635682.14998436172},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615600.28133805422},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3299020.1519798269},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3893029.5959415575},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2411647.2548229787},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":764383.56427656999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377342.7492525932},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1070123.0189113922},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":675739.28613147466},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622275.67680350714},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305626.80933043448},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12197.141106575142},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-191650.17061377299},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-457031.03153162054},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2210781.8195245499},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2952874.1278196024},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1704197.1302296664},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":761063.82711099996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376178.21160482662},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067018.0095509125},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673761.41317099496},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607535.56229249958},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304344.44968125562},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12156.945460109384},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-191377.49129632485},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-456514.86714394204},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2208521.1704461421},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2951921.6766170505},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1700308.0928432003},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746784.62523133156},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365822.39478639589},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1056095.8249945424},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661846.77492518316},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610736.78648643708},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295554.97214960016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2304.0926558788578},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-221986.28792957112},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-496338.17923609167},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2170796.3010333325},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2918360.5890902323},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1678104.6825138987},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":743507.02136944002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364695.20225507766},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1053032.9513876936},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659911.03771833447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596272.90804342914},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294314.53902810597},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2307.1524118426141},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-221671.47481845404},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-495784.87503798713},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2168577.7896685177},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2917450.2716813493},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1674252.7810179347}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451234.03897197678},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370403.05931812618},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":763033.3709335411},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604295.10118614428},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565760.17726123834},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410991.31153533107},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179793.04891908501},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120179.98527119303},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96205.496902005252},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494691.78192300093},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686119.48313647066},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511595.5026340785},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454368.62708375475},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370508.87314349861},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":763221.28777414735},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604433.11882675055},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546822.65073427046},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411096.92048179667},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179843.32870031681},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120218.68971179923},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96232.632683237083},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494842.0087636073},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":681998.79397707689},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514357.69177413837},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446195.30912316719},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365510.26948232244},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":757108.53002789756},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598002.96000393503},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":560195.52402147604},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405225.94198964036},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174631.14084376901},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115664.20080298933},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91587.52390854602},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490047.619546631},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":681342.46529302397},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507227.01171143912},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449328.41757957044},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365614.64900879032},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":757294.96681526513},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598139.49759130273},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541441.47595457244},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405330.07287218631},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174679.9883154151},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115701.42519035697},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91613.227380192155},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490196.36633399874},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677220.29608039162},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509987.76814404957},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449403.30074120045},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368625.34595060442},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":760880.67906819098},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602008.95690745593},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563738.35356107447},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408896.56092187186},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177917.55593954647},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118539.25049954435},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94527.633638545041},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493004.40318521007},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684383.83358638326},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510008.28450910503},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":452537.35124494147},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368730.63864745491},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":761068.05815620313},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602146.43679546798},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544867.49086436583},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409001.63283852907},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177967.31531504201},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118577.41718755639},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94554.249014040615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493154.09227322228},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680262.60667439527},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":512769.95309887151},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279987.1592699982},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204116.11448084796},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561671.01409636578},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390449.63289769884},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376639.20183169656},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215048.76755044211},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4359.8191706889729},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33294.009721660455},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60741.489621738248},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336854.71987638617},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523767.17917951429},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363127.44382653001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283071.45963594172},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204173.18205084704},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561808.6296692912},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390537.34927062434},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363937.39635374967},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215104.14283845777},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4361.4203057781906},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33305.606548734926},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60763.032486649026},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336954.64544931171},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519596.18875243986},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365840.94079860119},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273781.69409923488},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198090.382237807},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554374.25578911661},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382700.52466460911},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369786.03389000212},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207948.40674804355},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1997.3465709161469},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38855.439700434275},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-66428.770232189563},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331135.18564084021},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517884.02633403538},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357747.41372318187},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276864.17219048447},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198145.6833920299},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554510.0485973577},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382786.41827285022},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357310.19194407191},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208001.96172132733},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1997.5094016505614},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38868.859292193163},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-66452.077062923985},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331233.28844908148},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513711.21314227651},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360459.14623943891}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494555.14572214551},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440341.26351689827},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":922342.80008743808},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686103.48799723876},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609806.62362251873},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429327.7616283322},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191452.91032704618},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135209.62181949549},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109956.72056050322},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639561.80265664961},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874267.3510598049},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600970.02176816273},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503938.26663063536},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444900.17896497843},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":922091.16244669002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685981.68033320911},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587706.46812211664},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428551.9979181565},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190991.05171080347},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134765.86666643701},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109750.0926002121},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638655.70897334768},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866145.50129016966},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603207.31675124657},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489006.57532971166},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434508.56308690261},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":915174.00308097922},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678931.29243842396},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603807.38577194733},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423306.45427422784},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185958.05870562402},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130123.13240327829},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104617.27015262799},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633518.7186267497},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":868165.10866537783},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595803.14636363077},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498332.2677853629},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439008.55610367353},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":914924.97940522502},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678812.07725474448},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":581921.74886965076},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422541.46312359173},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185509.07893973938},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129696.92542982727},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104424.6366527167},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632623.31156441232},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860053.52577042568},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598055.6727655672},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492539.16545561427},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438222.04935256252},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":919738.13757482101},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683497.59067745518},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607626.90087132645},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427140.02029208705},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189456.44787765393},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133361.53094855754},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108016.72054336786},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637366.14912941295},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":872050.20333008864},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":599092.72399261931},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501901.42069610825},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442759.55632055254},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":919487.4496745416},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683376.72494780819},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585604.68711627461},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426368.17061127676},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188999.26857632317},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132924.15163311129},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107815.17723623442},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636463.93825113226},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":863932.08385768253},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601335.55305703694},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305980.7638795544},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242110.40398607633},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678703.20133756753},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442348.38563754881},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405915.80325177347},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224686.88445160651},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4704.2211080333745},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37660.420294415773},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71510.484292345092},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434180.82075271022},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666875.80585171457},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425367.9717705748},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313412.11447095667},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244666.77458477294},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678540.40222602978},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442314.68632303731},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391106.30267153343},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224277.23824780778},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4680.0646516894931},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37507.780901150501},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71241.494836130703},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433637.92385701672},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659102.88732199871},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428122.92358984682},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299147.40282410686},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234927.12160026137},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669874.44459238066},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433515.44339345471},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398527.42112971144},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217271.32255614529},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2062.9824091989371},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43924.70392558707},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78086.302907608959},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426738.43971686275},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659360.56812744588},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419004.68849749526},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306508.02720581053},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237410.92607490739},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669714.86471847096},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433484.93685708399},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383982.11167083867},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216874.94333530223},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2071.2778728453331},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43750.453011039281},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77800.078525316669},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426208.70396617556},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651600.29380275193},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421778.39862333005}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1758294.1571532022},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1649817.473998222},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4347607.3842655197},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3025882.8642721092},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2428849.839266696},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1796483.8516952603},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":797514.61546718725},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541867.64916103426},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414618.49554403231},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2460309.610523588},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3277316.6423812425},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2141637.6950178775},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1752509.9439191553},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1648636.1952777724},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4343989.356203503},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3023269.309130718},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2381095.6813955051},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1794203.1548083159},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":796791.88666587218},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541086.64695933054},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414677.2609587328},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2457795.5391314933},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3279720.3999537583},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2136504.0879332032},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1738501.0101152563},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1627748.6917922494},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4313736.6213296922},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2993836.0441490901},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2404752.8979343688},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1771301.4114673119},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":774711.926582505},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":521294.40147092089},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394299.90096020704},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2436638.6941608405},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3254156.4689171584},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2123166.7841761066},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1732748.756880295},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1626587.3862311088},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4310150.5301906634},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2991254.4227477759},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2357477.3148800018},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1769052.1609373214},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":774008.68514883099},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":520545.3600640308},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394378.14220449905},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2434156.5664554173},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3256592.1785314842},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2118052.6497381134},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1751102.6481664076},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1641799.1510272664},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4335301.0089541236},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3014239.1880809991},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2420094.6185929207},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1787334.2331499369},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":789229.63977722311},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534392.70364745054},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407236.07397820055},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2451709.1788983387},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3268901.7806473621},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2134926.5984419654},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1745330.0470635796},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640625.1292202522},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4331694.5846390128},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3011637.2355300551},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2372514.3428784907},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1785064.9617709324},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":788513.99138506432},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533623.31386608037},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407301.91560990002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2449206.7137106201},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3271317.1474599536},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2129800.0664178329},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1085601.8772661402},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899785.18312471849},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3196471.5544182137},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1936735.7746074067},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1609888.287974654},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940630.40415697196},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22539.683790830524},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-157337.22547621088},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-275931.70794259664},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1655826.9951746631},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2490192.1967200004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1513883.0937955109},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1080903.8604115341},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899282.71460288134},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3193938.938468562},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1935207.5234036108},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1578399.0314861673},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":939418.44694608822},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22479.255013977778},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-157032.00425478083},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-275211.03463697236},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1654398.5657663178},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2493681.880235034},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1509411.2864269912},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1061225.5585808291},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":872606.29807838518},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3154757.8991891854},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1897268.4024572417},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1580211.6165422674},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":909616.88280569692},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5543.046563740445},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-182674.27981752408},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-300955.14337019285},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1626674.9962668861},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2461669.2049953761},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1491135.1796702947},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1056566.9021736251},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":872128.42756996816},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3152264.6152674863},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1895779.479361474},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1549311.7505244971},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":908443.65346447099},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5579.4756055816742},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-182329.69716871125},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-300210.48453928169},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1625285.9072163319},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2465198.2391580017},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1486687.3539071381}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3857511.292030761},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3379270.505072658},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7080849.5729696639},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4976478.1714322511},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4634234.8983909041},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3495205.0315301311},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1560291.7431734414},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1021618.5772447597},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723296.89135851676},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4065131.5308707403},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5617693.2740200879},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4387758.1468696967},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3898717.9253964606},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3383511.7165716994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7089740.2224631552},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4982725.4081970342},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4476995.7857567659},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3499592.8223944288},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1562250.088197185},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022900.7020409368},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":724204.56014878186},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4070231.9211737029},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5574475.7701450735},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4425309.3400383787},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3813159.8893677639},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3333800.7367834128},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7025345.8235360011},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4923596.9971624203},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4588165.2681048457},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3446255.7674895767},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1515757.5905389495},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982721.25153218978},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685981.84162604378},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4025511.3145316299},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5577529.3847913481},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4349206.6161009911},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3854310.8655701457},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3337984.8798963306},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7034166.7832108717},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4929777.8479693606},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4432458.8978088293},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3450582.108691874},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1517660.0400789748},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":983954.5604326399},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686842.68543090578},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4030561.9949389654},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5534261.4858992882},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4386709.4389813729},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3841396.9515362242},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3362749.8251296114},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7060683.2137703039},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4957264.6810628492},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4617496.2686224626},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3477420.1349914577},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1544111.0035327857},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1007485.8844047614},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":709739.09203639301},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4050736.1878100731},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5603100.3965065032},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4373751.0928400196},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3882583.3628023556},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3366970.3017848758},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7069548.54263358},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4963487.7975999834},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4460814.0522857103},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3481785.5991486553},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1546049.0398672284},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008750.2727615463},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710629.74775123922},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4055818.5168537302},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5559864.5824447731},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4411284.7114733169},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2350179.1777205099},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1833929.4818493412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5194492.4576897416},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3179252.211635123},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3068506.8930732189},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1831609.4464972094},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46748.666314471222},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-300350.62072738912},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-544896.88452328555},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2718594.0849719588},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4252678.4957932681},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3077541.1775206788},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2389494.2400281848},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1836231.1603020611},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5201014.6206114702},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3183243.2472385801},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2963359.7462055096},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1833908.8017453742},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46807.34069434597},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-300727.55884467484},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-545580.61532834533},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2722005.0287731579},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4207748.2607974177},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3113448.4522435875},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2295558.0543902423},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1777931.0314644189},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5126136.6231258493},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3114126.2185839107},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3011769.6805716162},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1771325.8110866067},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8097.5233751957312},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-348254.75672749936},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-590852.36306811555},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2669799.6705207573},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4203214.5191146554},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3030062.9064795477},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2334804.571925954},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1780162.4271488488},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5132572.9593104497},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3118035.4963314049},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2908510.1878311099},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1773549.4877910232},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8107.6872715976897},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-348691.81422998791},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-591593.76134588337},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2673149.393928085},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4158222.2199612819},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3065910.610606621}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9005.8958289192324},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8755.3031888884852},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23128.619847535439},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16431.18089424957},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14186.037454842652},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8993.4984342613679},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3607.4416113500815},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2227.1519334557438},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1593.1216667245194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9492.3626897877239},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11977.128313464147},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8707.3505573186321},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9091.8098289192312},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8755.3031888884852},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23128.619847535439},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16431.18089424957},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13691.483643107225},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8993.4984342613679},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3607.4416113500815},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2227.1519334557438},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1593.1216667245194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9492.3626897877239},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11870.66487463603},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8771.1078773186309},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8902.2909086289437},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8636.9669645092708},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22946.774618262512},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16255.126572204383},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14044.395962049004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8867.6099597277771},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3504.5436949858449},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2142.4252513687547},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1513.5668158332285},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9401.7850230431504},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11893.063676696769},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8631.5169263037442},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8988.2049086289426},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8636.9669645092708},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22946.774618262512},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16255.126572204383},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13554.682958849469},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8867.6099597277771},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3504.5436949858449},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2142.4252513687547},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1513.5668158332285},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9401.7850230431504},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11786.600635732424},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8695.274246303743},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8968.2527136574026},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8712.3077006290914},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23062.54942437257},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16367.214500389884},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14134.574387025506},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8947.7589622003306},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3570.0553741419626},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2196.3679103551362},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1564.2167420033024},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9459.4528092544424},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11946.584833459416},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8679.7976756116805},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9054.1667136574015},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8712.3077006290914},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23062.54942437257},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16367.214500389884},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13641.779402121532},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8947.7589622003306},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3570.0553741419626},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2196.3679103551362},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1564.2167420033024},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9459.4528092544424},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11840.121539188447},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8743.5549956116793},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5484.7665257326516},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4733.5140101252555},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16948.405976963135},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10447.777494401034},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9372.1926159547038},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4715.0375718651248},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110.34062877333582},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-652.37929172520592},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1110.6390803431893},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6413.9791951142488},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9120.0974402779993},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6130.0596372986292},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5570.6805257326523},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4733.5140101252555},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16948.405976963135},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10447.777494401034},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9042.159106335117},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4715.0375718651248},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110.34062877333582},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-652.37929172520592},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1110.6390803431893},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6413.9791951142488},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9013.6475232960311},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6193.8169572986299},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5357.1715278517886},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4587.776623748342},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16724.453855975895},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10230.957185236839},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9197.7535456652804},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4559.999185692609},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16.383655977362935},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-756.7247300601},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1208.6151320832541},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6302.4279563898208},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9016.5673461460283},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6036.6664667664609},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5443.0855278517884},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4587.776623748342},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16724.453855975895},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10230.957185236839},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8873.6817505390609},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4559.999185692609},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16.383655977362935},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-756.7247300601},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1208.6151320832541},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6302.4279563898208},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8910.1179191545652},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6100.4237867664597}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458050.71526184096},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443568.92799654044},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":951924.86180056608},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678807.20583389758},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613519.68939803913},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427550.20712125394},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180087.35936516043},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128913.15801593161},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101807.69755520836},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649974.56231997779},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":871805.51910824992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582071.27031915751},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462611.36486184096},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443568.92799654044},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":951924.86180056608},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678807.20583389758},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592337.65740735445},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427550.20712125394},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180087.35936516043},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128913.15801593161},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101807.69755520836},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649974.56231997779},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":863548.62642012991},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586567.62063915748},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":452890.5056669754},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437677.27171467862},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":944510.10859205085},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671691.83954507823},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607469.14343306166},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421555.97320336581},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174924.00704434549},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124050.58712733974},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96826.603844127356},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643830.55019725789},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":865728.49491126183},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577050.47577140736},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457451.1552669754},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437677.27171467862},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":944510.10859205085},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671691.83954507823},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586491.66196149332},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421555.97320336581},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174924.00704434549},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124050.58712733974},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96826.603844127356},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643830.55019725789},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":857472.00008691568},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":581546.82609140733},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456175.83939677133},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441428.29320931411},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":949230.83521491615},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676221.95647904358},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611321.3247014737},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425372.30246532446},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178211.34164317115},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127146.42419754523},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99997.900451259717},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647742.23825797765},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869597.5339888637},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580247.04858009936},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460736.48899677134},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441428.29320931411},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":949230.83521491615},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676221.95647904358},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590213.61272132886},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425372.30246532446},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178211.34164317115},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127146.42419754523},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99997.900451259717},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647742.23825797765},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":861340.7858578926},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584743.39890009933},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282675.21027466236},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243334.38778125838},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":699926.16593508818},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436983.50989099231},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407885.10526954301},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223829.45100954652},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4605.0453152372684},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36346.762040660731},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-67480.353425991911},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441163.42609375389},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665271.04259657697},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411433.9419198074},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287235.85987466236},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243334.38778125838},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":699926.16593508818},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436983.50989099231},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393654.95186556003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223829.45100954652},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4605.0453152372684},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36346.762040660731},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-67480.353425991911},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441163.42609375389},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657027.67175460781},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415930.29223980737},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276320.13630252972},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236078.49811219022},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690794.50097866717},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428220.55593089375},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":400433.53446174483},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216447.23149808549},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1753.8990919066805},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-42335.278034756629},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-73614.836612012296},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433596.74671615369},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657786.86243057647},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405250.56503108947},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280880.78590252972},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236078.49811219022},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690794.50097866717},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428220.55593089375},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386455.29595697776},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216447.23149808549},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1753.8990919066805},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-42335.278034756629},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-73614.836612012296},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433596.74671615369},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649543.98157911375},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409746.91535108944}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240696.2467775885},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228342.31441051132},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427740.3086043892},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336183.935144427},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306579.19155612728},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214659.74284065055},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93908.351909656485},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66273.866577338486},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47922.433700532594},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273500.23155617592},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356682.16679938202},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282825.964560161},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218830.94936543808},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208459.8464058917},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392203.03850302374},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308682.05968606484},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279172.82208457962},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193501.81882659672},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83825.029823223798},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58470.494582377913},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42434.848362497934},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243104.36697763717},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312097.95167828217},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251700.74353700029},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237958.28276421418},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225293.00130521788},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424399.49782017077},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332636.84552085865},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303541.4745883852},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211652.1724089135},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91222.516803653707},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63762.388904385618},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45508.718716215466},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270866.39446036308},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354159.34682596545},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280364.51109521626},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216372.86222588352},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205680.52962545934},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389142.39344172482},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305430.17026170058},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276407.07842679066},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190790.34975551142},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81426.37636992785},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56257.542056186838},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40311.359882348552},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240770.28283619211},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309876.2282451975},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249531.89818877331},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239701.45333873044},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227234.39748561668},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426526.48087240563},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334895.15944564831},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305475.48789389635},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213566.99241815388},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92932.498637570097},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65361.363162871436},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47045.450724151982},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272543.27089155908},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355765.54234971222},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281931.63660514751},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217937.84450846203},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207450.0281306417},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391091.00430141232},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307500.54004320339},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278167.93537646654},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192516.65188195967},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82953.519202274387},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57666.455287921985},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41663.314333115341},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242256.31653639319},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311290.72562147729},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250912.72984807857},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147643.47195231551},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124707.99183629814},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314199.11079492618},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215632.11984858348},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203338.97670982304},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112444.09179903273},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2627.2364107434355},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19081.516195558856},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34110.37455805538},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183986.32669623921},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270941.30323641986},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199170.71054748626},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135290.10369304463},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114001.65145725105},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288183.58670674567},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198162.95392574981},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185175.92491737087},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101349.50430203877},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2304.10457251757},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16739.176586709356},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29734.286959291734},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163777.90213873168},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236590.19141080222},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177990.10423218212},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144271.5229029312},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120952.59973602093},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310084.72372008115},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211263.68935576204},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199597.86587285015},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108740.10803273274},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-680.51310248979416},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22174.535209138383},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37082.993594352432},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180742.6155122804},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267834.31557347917},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196139.29902027809},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132262.83797551249},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110578.77426458598},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284414.2386968605},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194158.07825915032},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181769.76375083724},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98010.185190458098},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-649.96538316298802},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19464.545923403559},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32349.476540689386},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160903.35274236143},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233854.02023339079},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175319.05524304562}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619985.78769788914},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550563.86691740481},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124786.4816023109},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":868625.10623437073},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":764601.1357521629},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":521573.93916937971},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225412.56388220936},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154901.83090070958},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116874.48769436276},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668069.60331370495},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":884846.14085666905},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690102.08205848886},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617272.41747425625},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548704.58803507336},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1121576.7639988072},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869052.66879447782},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":762140.04509772127},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":520756.63142874278},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224820.72621289024},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154305.67657240905},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116484.30022637246},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":667038.59266095783},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":883289.78439203685},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686627.91480321717},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613000.23401400447},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543207.81373434933},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1116007.4869339734},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":859423.69522088231},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":757035.23369811522},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514262.68146861694},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218964.29817011236},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149037.03798299131},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111168.23990973204},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661665.307914434},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878613.80775052949},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684142.3481020187},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610314.55630261963},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541374.12624567654},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1112823.3093997017},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":859847.37383482954},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754599.66242398915},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513456.74706181802},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218389.17475793089},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148463.98442112547},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110800.97337375068},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660645.59858218173},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877074.11620792688},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680696.0153963624},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617447.70358225633},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547891.16800439893},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1121596.7806956619},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":865281.92741253751},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":761852.19176106434},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518917.5159457759},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223069.6943663673},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152770.9564676242},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114801.21798412541},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665742.70967573789},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882581.72684228444},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687936.71238661732},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614744.39496986289},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546041.18732700334},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1118396.3426492219},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":865708.07880575629},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":759400.37314671441},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518104.34051579924},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222483.9295428762},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152183.19541650685},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114419.35845348696},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664715.80516880704},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":881031.4252983937},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684472.65834948723},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382573.91858596459},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300560.15718931222},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":826422.51112108235},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555904.84295461257},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507465.47701217944},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273092.65409939701},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6261.0285112973324},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44419.727784321847},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77058.736996221123},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":450412.44829198619},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673033.31704713858},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487553.84579204896},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380801.70941996051},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299570.63049508759},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":824080.80138753203},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":556200.40525259625},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":505871.69109169126},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272661.88185282465},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6237.243598770101},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44230.776681419098},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76669.930907468297},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449765.52567915031},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672043.33663037559},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485025.6668934818},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373970.83578840498},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291500.78445224871},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":815610.70987685514},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544572.8133996703},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498147.66417232418},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264088.44939346757},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1680.3554265017292},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51642.533784377272},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-84086.286189325241},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442525.21614501061},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665357.86565696704},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480214.11482738354},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372232.73143162916},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290542.77492738731},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":813300.45410389244},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544863.5924103288},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":496585.30673291744},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263671.68401551584},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1683.5558378481946},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51425.132852682378},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-83669.251747489237},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441892.2117125137},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664388.40898256202},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477720.21566465567}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95981.468185740145},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89426.950796841891},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189376.06116268455},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141408.4855833613},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132143.22422968858},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92624.956735402622},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37555.762128402435},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25431.481022613356},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18066.62520907127},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95396.69482155329},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130547.49699101395},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101955.39733573599},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97018.87326563432},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89605.619255014681},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189754.31253975636},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141692.30929269822},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127709.99871718936},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92810.769347791444},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37630.718656656492},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25482.234348917071},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18102.673722095402},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95587.007364889578},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129725.6541769281},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102853.119438526},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94888.872593985128},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88230.357195388075},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187895.03912583864},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139913.07878177348},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130832.38683063292},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91327.287433668593},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36482.105250144348},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24467.989440411831},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17168.749320445761},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94485.093428459048},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129630.33425808942},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101071.72876460932},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95924.09459535245},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88406.634890144065},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188270.33238575223},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140193.90100680079},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126442.30526790139},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91510.496823385416},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36554.918884112682},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24516.819891096748},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17203.006252896444},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94673.58733648526},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128806.65331336862},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101967.67957787834},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95584.49184832524},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88992.188521701988},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188837.95657187846},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140865.15452883445},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131666.95338112355},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92153.470294796862},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37165.666855835414},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25081.412468137438},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17740.397019602595},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95065.479699559641},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130214.26124919206},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101634.33113749968},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96621.10374314306},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89169.988335966642},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189215.13316654775},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141147.88769903954},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127249.40350130087},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92338.337069760018},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37239.844799285143},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25131.467149740209},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17775.794591784939},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95255.131472167996},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129391.750581078},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102531.40967186251},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58848.382769702919},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48759.376493621166},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139041.86778661999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90585.409859717387},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87592.946457210957},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48522.211504975458},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1066.3301109857496},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7313.8599704374919},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12448.692916802429},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64414.900047171977},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99376.693851137825},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71922.930814058447},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59811.593479768075},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48856.792178274256},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139319.58423756118},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90767.224761693244},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84626.016419449938},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48619.550678000116},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1068.457975872007},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7328.4577265802163},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12473.533276995},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64543.404231753302},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98492.380107835634},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72760.453657785431},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57502.792890148834},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47285.707505565733},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137217.90997531731},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88743.736441649875},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85978.580125129127},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46924.062388689388},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-255.93573046536949},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8500.4513605450084},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13554.475072567362},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63292.214198911592},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98247.158915576671},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70834.645729292417},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58463.315022304465},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47380.178837264881},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137491.98334684223},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88921.854855244193},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83064.784167909427},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47018.195553829588},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-256.44695444746776},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8517.4172408059603},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13581.521860010991},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63418.478636887419},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97360.58141613417},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71669.987135284187}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2137106.61613457},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1798537.7130206435},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3352947.5131846601},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2434737.2624591165},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2463622.689245556},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1869182.7437676017},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860549.77183340187},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590420.65465239342},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441088.34314928064},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2403320.3008989282},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3264639.7156431051},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2623364.1061319862},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2151719.5020160447},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1793201.8862727326},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3343313.0294898413},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2427705.8040464008},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2369877.4693410601},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1863670.155790925},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":834450.98356627766},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515400.15680849599},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440611.88871397404},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2395490.2533536563},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3223460.8307503499},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2635031.9379163589},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2112275.9646682376},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1774179.3986628889},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3326560.7122586654},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2408652.3000893919},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2439011.2794181881},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1843021.5407522218},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836033.32532515714},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567843.46938461135},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417865.88610072597},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2379676.1973716253},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3241090.7914749542},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2600157.8309988398},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2126955.8157972093},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1768915.837105806},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3317002.0494632209},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2401696.1743972003},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2346185.8692343039},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1837586.1073142888},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":810678.07283579628},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":495691.69189189438},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417414.51618063031},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2371923.1826187824},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3199996.3686848758},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2611893.1925994046},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2128084.8141530175},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1789687.5268288706},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3343360.310319534},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2425259.7275859388},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2454680.5450472692},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1859677.5081307536},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851642.1309691018},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582217.61193066242},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432650.85171651561},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2394729.6112690619},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3256083.6078417571},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2614932.4941275837},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2142722.0307373493},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1784377.9564295979},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3333753.3748805937},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2418255.6400574795},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2361269.5226233071},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1854192.9529655185},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":825813.49399310583},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508239.41565440153},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432183.51132033695},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2386927.5523007438},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3214935.4108415982},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2626624.8617414073},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1293209.103831673},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970693.10659649991},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2456162.5178625965},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1548210.5886756061},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1627176.3496984765},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":980064.94621545938},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27330.867091115528},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-176890.28393157991},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-348152.87991762662},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1599748.9498057931},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2464303.1417172225},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1834672.843591721},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1310097.8786824686},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":967813.29333048337},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2449104.892388721},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1543739.3971786071},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1564691.8937762973},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":977174.5416880229},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26501.975347384483},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-154414.10630015403},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-347776.80899682245},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1594536.9480248392},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2425994.7960219574},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1848635.7518451023},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1262628.8291463591},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940694.54031074047},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2423665.7619285965},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1516085.5630594306},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1596866.0828118334},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":947846.02616846329},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2862.4473914494956},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-204695.29452689731},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-376752.57720610074},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1570629.9723382343},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2435301.3827185868},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1806093.0751971295},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1279600.0752792954},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937903.72549040278},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2416701.5139455572},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1511707.1478349157},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1535514.4217320555},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945050.6415800408},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2775.635076703049},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-178686.13442606683},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-376345.61336383875},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1565512.8405591995},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2397097.0566179696},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1820139.1500291803}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12303562.549724525},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10724152.352851834},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20053828.027557932},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16190027.84907594},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16221267.452137809},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11450776.763060812},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5227964.2468754221},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4006438.3191863373},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2827213.0697210399},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15911229.568396199},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21937654.717417102},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17157181.787871182},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13829361.275565248},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11830866.813254789},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22008776.920816496},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16203105.376833556},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15797352.120897252},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11563815.281301271},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5462028.6643215679},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4011092.3620679164},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2830570.4069056432},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16020151.063878149},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21883206.596889295},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17404018.442625571},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12160677.633171791},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10578452.003036737},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19895671.184448197},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16016081.309440564},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16058989.747722525},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11290551.102727814},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5079081.5586001221},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3853184.2021622923},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2677972.8634457816},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15755170.350234132},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21779912.485758863},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17005638.634671282},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13670371.40557697},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11670209.903205134},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21835255.884551294},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16029020.269203043},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15639203.188115068},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11402007.234382048},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5306472.4338974869},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3857661.0965964487},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2681157.4294802006},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15863026.752457693},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21724400.117433187},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17251442.460532151},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12251647.704677578},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10671214.567209885},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19996364.383380167},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16126827.28270762},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16162306.56191547},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11392561.44874062},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5173870.2117703799},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3950755.9985463331},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2772989.13642928},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15854528.061165791},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21880341.715376928},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17102121.117325213},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13771594.965001397},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11772494.811561588},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21945730.953982279},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16139854.464101397},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15739891.35080472},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11505025.033276316},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5405509.9092745828},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3955345.6775018931},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2776283.7001056168},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15963062.572823249},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21825506.918208569},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17348582.510972545},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7447458.5611540303},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5772362.7102265209},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14678690.503077187},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10278259.796150545},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10706077.838850033},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6005328.1671815403},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168019.26593724857},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1202074.5658713612},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2244882.5610370962},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10607382.178106369},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16576608.227678945},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12006817.925475743},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8425912.399228273},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6370761.7125487495},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16111470.076693915},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10286627.935330788},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10422483.437761674},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6064587.504258424},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175275.87589425183},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1203441.1114665447},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2247397.0449779052},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10680105.28578745},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16485990.453273341},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12218552.733021008},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7271488.1480339663},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5592924.9405355677},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14483911.895990878},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10064035.333702508},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10506224.170771681},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5808001.7010893207},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15337.723689860693},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1390815.2036917191},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2428679.853193461},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10415186.908278588},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16382340.236759584},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11820184.431070041},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8230107.8750088345},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6172904.1393765882},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15897769.644392936},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10072232.818989126},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10227714.572666615},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5865312.2444935627},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16299.937645330807},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1392399.9170699599},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2431407.1140417736},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10486598.296673881},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16290411.784298016},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12030647.254619658}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639880.12832638121},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672887.32640096243},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1580850.5445190391},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1064483.8073028894},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1118105.8369693207},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653576.70461321168},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235171.54042831942},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163098.12175503134},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207704.65385009267},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1543605.1152410379},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1372717.8482420784},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":892043.81006442162},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636918.51806774503},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672277.50336256414},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1579076.1402227464},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1063157.3961628473},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1101262.836852099},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652489.12227465305},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234842.94282780893},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162720.71015256809},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207720.31295583304},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1542261.1059571689},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1374913.6048568024},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889456.74415867741},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632652.69097402866},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663829.77775585314},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1568496.4752850111},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1053140.8479768313},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106974.1019293207},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644419.39202468435},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228453.76100011903},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156902.94395313624},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197513.83759108724},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1528608.1901351726},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1363003.4961325764},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":884348.1145029004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629706.20630248135},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663229.19669505651},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1566737.197371535},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051829.5823170664},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1090300.7350106987},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643346.87758296728},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228134.18058417804},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156540.7347254701},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197538.58390542131},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1527279.4031192893},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1365214.4439819118},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":881770.11153605965},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637254.15982469253},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669596.41756495193},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1576361.9000528674},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1060362.5327135678},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1114061.3071921556},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650249.54821665538},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232730.74761065445},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160847.20749911721},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204001.99117755721},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1538156.2332887971},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1369188.3008506284},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889247.70777284482},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634298.04519518861},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668989.95244456688},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1574592.9916748214},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1059041.6244305153},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1097279.9404609664},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649167.44054644241},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232405.42625336809},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160475.31942531589},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204020.95196857996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1536817.7547614472},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1371389.5769464138},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":886663.93473439687},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394247.57171604806},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365056.38690530561},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1160983.6591274175},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678980.6250608681},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739781.34876133315},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342355.17571710737},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6860.2794312157284},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47451.937408021535},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-138641.65530620515},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1033917.8117809352},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1042564.707074655},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630496.97354207258},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391800.021482524},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364760.66283114243},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1159723.3418999293},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678168.95003824541},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728703.52296893345},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341779.69273596886},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6838.1409518651653},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47312.679269065709},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-138317.15723438232},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1033091.1483307926},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1045276.7548191058},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628217.92176979559},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385346.59625007957},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353901.53154766036},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1145768.9624381179},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665011.16427545412},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":726072.02197589213},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331077.45572993159},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1413.0250557110021},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55081.630054756439},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-151192.19031292858},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1015448.296802874},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1030600.9631390108},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621019.31305922277},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382917.67398564355},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353617.18946297414},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1144527.274159699},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664218.14172144479},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":715203.10853587126},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330520.5296692577},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1424.0583902207936},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-54923.649378544782},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-150856.50085793578},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1014640.3803895126},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1033331.7197009833},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618751.42278069491}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354967.98727770976},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323746.18332059472},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657089.36619368591},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491679.97159847221},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407038.93142234546},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282098.68357550236},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115123.5062563059},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72282.414396424298},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53984.70702755067},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304350.13948502234},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541024.74302996695},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455050.47797977715},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358617.74437706091},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324116.08969975752},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":658412.64464066783},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492727.04643974634},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393515.76015564945},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282203.96835251432},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115039.26005820921},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72096.303045972381},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53883.480456550562},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303808.96197119734},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536297.22546551155},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458781.82589201379},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350959.42461377115},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319435.60465314297},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651963.7158419406},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":486512.86543295148},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403020.1273470053},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278143.94591220305},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111822.90756370597},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69563.516810818284},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51385.316977273957},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301483.87077041611},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537249.38304481527},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451118.61788133543},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354607.30061319971},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319801.09713159909},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653276.95737950073},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487549.53136217524},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389628.00086935144},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278247.70527950616},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111740.89258565278},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69384.888084360326},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51291.467596367751},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300949.09170180146},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532521.69081816322},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454847.68165764667},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353511.54306666151},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322180.00664511032},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655227.04685168946},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489802.58997978235},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405578.76616572565},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280661.79577835184},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113924.28891536823},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71294.548425258938},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53040.262120891253},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303308.72867853759},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539653.02911254123},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453621.90236324916},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357160.61669981229},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322548.30930726242},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":656546.67855547462},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490845.88291692536},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392103.20783174131},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280766.52632325457},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113840.85339376293},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71111.155761107599},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52941.715928547252},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302769.87593278219},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534925.44808749738},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457352.42037289357},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218732.49363410473},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177246.33739505324},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482888.39580685133},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316070.0789301169},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270455.37193697464},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147692.49288839786},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2948.9614372963974},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20122.366517613802},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34358.476392656456},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206936.78562567977},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412714.90372360789},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321421.80696818535},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222318.31944485524},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177466.23241301984},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483870.55864098901},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316763.39523239585},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261385.90465878829},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147745.93490726789},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2940.5457524129711},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20054.172507509051},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34208.98089232987},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206613.06644165065},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407981.45006869233},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325075.52596167068},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213795.734422501},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171937.62932985957},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476575.88339009986},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309706.51146254357},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265505.9998797414},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142822.02204247468},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1115.9022970502328},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23470.834241942524},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37559.764198556935},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203406.82247777659},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408065.34607755014},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316579.51106638007},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217379.24355813646},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172152.08839314635},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477545.68523372849},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310387.00863318972},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256597.92126469268},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142873.58543774253},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1121.5701151728458},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23393.42498038082},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37401.183294257637},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203090.98332107405},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403331.6773168022},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320230.4170243672}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146060.62041603401},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171651.01211930145},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378770.65836900676},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269815.55481709127},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216905.30769069114},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146533.82091791503},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63497.284365948493},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39747.490197121697},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29823.893637422563},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179689.27309321746},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234209.36570277144},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162039.53814402909},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146669.50549118119},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172328.56152176426},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380185.77133183519},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270821.25756461173},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217806.60118518685},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147135.36182577675},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63744.664841639998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39918.917054461075},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29954.684466794832},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180471.45109234139},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235213.03598799469},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162718.1232787203},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144412.6459866963},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169349.56553894922},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375812.07173150929},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266946.09881579306},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214750.26463464124},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144480.11694796357},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61682.553293095632},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38240.592294018803},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28371.470048637799},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177973.27708806351},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232569.01553693111},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160639.81877363281},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145014.66114806116},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170018.03051786474},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377216.13124297385},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267941.10618934612},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215642.60340917992},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145073.2271224584},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61922.863729526609},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38405.520046613063},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28495.89147685522},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178747.98559269801},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233565.65636499881},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161312.54218134456},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145461.85646526515},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170814.81999010133},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377695.7053890191},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268772.98596328613},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216122.30883382412},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145787.6419233465},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62837.932177334093},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39199.984043018441},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29296.179814484087},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179065.79464036154},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233613.37190064814},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161530.97351749966},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146068.24547212114},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171489.06871918187},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379106.80226513499},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269774.80272552819},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217020.34878056811},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146386.11966522169},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63082.7438724885},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39369.049559329484},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29424.656428458584},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179845.25872357079},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234614.48815016352},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162207.42889171516},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90052.362914511017},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93433.771363832027},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278219.77645992738},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172293.87744823523},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143663.75475068766},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76736.390367269763},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1821.6154872731875},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11466.123487047385},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19538.349437328056},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121369.22612084387},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178460.2273390347},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114468.50698517237},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90427.766272173656},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93802.576453135407},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279259.22549299645},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172936.085927532},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144260.71205386907},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77051.40335519769},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1828.7127568663532},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11515.575986580061},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19624.029842982702},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121897.54498033415},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179224.99364646699},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114947.87476052498},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88022.794306862808},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90599.41686869628},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274576.1188548241},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168759.98898638395},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141009.7040222144},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74207.144140742486},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-413.3228413913148},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13321.948810925489},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21327.086731018895},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119255.88530625989},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176440.0484194638},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112744.67775390508},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88389.736998448614},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90957.034004763264},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275601.95497163979},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169389.02554088325},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141595.63310906454},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74511.774229836315},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-414.9327030997963},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13379.405305382894},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21420.611394693125},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119775.00508397992},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177196.15757462612},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113216.82649912449}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325890.96693864418},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329508.34078449663},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843391.99610226997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645768.47034526232},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523955.09223572956},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329172.59103909665},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135939.31873459357},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75688.625147663086},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56777.690922158377},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309274.25221193442},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397797.93466856581},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294496.41927529452},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329282.97867980128},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329982.47432324977},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":845758.87412360066},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647662.12327431049},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506725.40942504635},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329647.53717151179},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136042.46296916428},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75596.981450444873},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56735.516642986608},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309011.17045244662},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393602.91215518315},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296247.96101246658},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322208.35695644218},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325129.71905658487},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836813.10773459496},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638963.72465979226},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518775.01929195668},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324559.35660318343},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132048.38807615452},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72833.445692160356},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54030.459865764577},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306367.82193440892},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395044.64215757797},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291959.32156249124},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325599.19778451294},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325597.94471616077},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":839161.72062579775},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":640837.7808086616},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501713.07743976498},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325027.61862419866},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132148.48507208165},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72745.53753791441},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53991.986515416735},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306108.16259910341},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390853.94044477888},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293715.79879977735},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324552.95218378521},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327917.44180083915},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":841001.66702885134},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643296.07979230513},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522072.99935499777},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327496.44945128058},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134525.61414565105},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74651.243438034289},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55779.530458186651},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308218.2493731617},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396797.57187642949},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293574.60724777705},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327944.53849325282},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328389.42881048733},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843361.90872058715},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645182.61255898117},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504904.26241654664},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327968.96702359314},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134627.65121701785},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74560.956987887708},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55738.70084961455},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307956.41109426931},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392604.11925368471},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295327.94221638201},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200733.3404069416},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180695.97520841242},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619801.10342161427},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414501.56365099526},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347904.509079476},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172386.64970300824},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3701.6806020650292},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21347.847815766552},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36590.034743657256},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210495.96263659943},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304224.20367664384},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208270.31074136758},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204085.55735487706},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180969.32285367348},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621547.22052985756},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415729.19804788957},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336375.69069332199},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172634.4288200913},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3701.2610169673403},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21312.534899475628},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36506.428809935001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210349.19579770017},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300176.02841245808},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210189.59098003933},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196198.0093477742},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175303.46847679562},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611698.85070060508},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406121.15556917217},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341524.97233130323},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166705.20487949013},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1090.2085063584077},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24864.15394827077},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39973.396651920448},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206916.53837699216},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300833.37676301313},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205145.73927910833},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199548.78425364889},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175569.54025302469},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613422.47332467302},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407324.6554836657},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330202.73590267875},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166944.75215606287},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1094.380928745873},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24824.240511113712},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39885.232826506137},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206773.98643643036},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296790.52279572864},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207071.09785001399}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119970.80470841819},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81795.652011256665},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194906.26029871817},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146406.03046381869},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122302.43918059545},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75847.951483708806},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39856.929360316688},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44810.918943426244},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44644.372853832603},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302202.71549311461},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388742.7399771504},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223881.11021887639},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121060.49027677363},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84435.079820028914},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200384.61691403581},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149525.5774516745},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119387.95827347087},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75193.507432809361},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39004.402374296762},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44152.349647886847},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44186.778896015836},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299648.26276460645},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386091.52627747034},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220608.05009754398},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118621.43261141435},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80688.354159468203},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193383.57237602424},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144848.18133011472},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121081.5074563704},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74786.121503990871},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38718.66457742163},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43111.372218136508},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42398.308512930329},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299272.32307408412},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385976.41663184296},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221927.7586328644},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119692.34617119411},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83292.608423453406},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198819.25452082726},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147934.21466084779},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118196.60215073545},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74140.830309207813},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37890.417228198188},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42478.009581986553},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41964.99697695647},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296743.07939214807},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383350.41158087121},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218678.97973978354},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119480.53292174732},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81393.333853516073},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194353.01710504392},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145840.01203210471},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121858.83405553908},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75462.15331695191},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39443.359886000755},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44193.417061337139},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43828.302935211243},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301138.00641093124},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387737.64264927129},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223171.39258487691},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120563.39799470032},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84019.981942976956},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199815.86866512077},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148947.38239307463},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118955.09894863993},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74811.034803264396},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38599.654499996388},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43544.006183970385},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43379.531589310092},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298592.71296793863},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385095.58809054963},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219907.15464178863},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74110.88204885849},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44162.893814411771},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143156.00510636534},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93460.782117895782},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80807.706504642731},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39760.469864968501},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1171.7253120226355},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12950.080821691856},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31690.640439302391},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202610.04568966007},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294726.14148010005},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157494.26787913556},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74562.579872130547},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45606.909292383258},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147184.02202540264},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95441.329917091643},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78898.38555297826},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39417.09588476643},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1144.3689873505498},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12751.973554352244},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31322.969082848263},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200912.35065510788},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292931.67195252975},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155046.43250653555},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72449.058176253879},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42799.197315668614},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141280.73352925322},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91542.207629766039},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79304.063817319737},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38452.76948131551},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-230.10861781794063},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15043.163468772447},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34456.788745914906},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199001.11077181395},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291319.26639739831},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155088.61097809798},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72877.637267445229},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44199.89469291678},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145256.19455654695},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93481.481568631978},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77431.166799951243},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38120.667732716945},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-227.56327182693974},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14814.012852889453},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34059.212288864146},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197334.46202574816},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289555.84266832395},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152670.67923612311}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327804.82042969257},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341489.27042779687},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669755.29402262194},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506082.53637804138},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478607.72681065009},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320307.84449738666},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130841.43317036204},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82197.460099292817},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59332.44452849654},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305449.16586346983},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417497.76686470793},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350997.82641224086},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328595.7014155162},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342207.23945228418},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670898.56891735247},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506923.01915370964},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466741.07351199054},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320971.74218945607},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131150.97175298416},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82415.906781453159},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59510.254241822309},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306356.07725656149},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418731.54393756541},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352008.39758486429},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324087.85928712395},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336915.20130391337},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664527.36284122558},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500721.4787843384},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473852.21827854286},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315818.39105159719},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127103.35819304513},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79076.775007343967},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56395.212831194338},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302491.36500692571},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414532.8740863956},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347961.66986621963},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324869.77242348605},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337623.55356312398},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665661.71365150961},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501553.05816447636},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462103.47350070567},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316472.98350572481},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127404.05345756686},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79286.928219139329},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56564.220206388432},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303389.49435293808},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415757.88940322644},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348963.49957386876},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326454.32475514908},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339827.35890116775},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":667855.81265155552},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504134.68575126003},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476879.89230914996},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318676.67666241358},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129483.26613703738},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81063.611356559762},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58265.250508922465},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304374.49838385143},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416420.52265390917},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349894.68970314815},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327241.9474228351},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340541.83383480739},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668995.84512943472},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504971.93362704874},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465056.07909981464},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319337.19345188304},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129789.59164790946},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81279.044744949933},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58439.862039884545},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305278.21896699397},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417651.11628923216},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350902.08481065172},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201479.73122318269},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186034.40610493947},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492078.19503659039},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323880.9871044397},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316986.44090029405},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167728.73880463414},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3798.766632325689},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23862.519412206151},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40492.665810288898},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204924.98960053819},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316732.56369413959},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247810.64424653974},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201965.8297967691},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186425.53858611768},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492918.17492216016},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324418.87800694699},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309127.04079578572},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168076.38755893044},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3807.7551405556997},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23925.935613057612},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40614.013421201722},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205533.43328354493},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317668.56267106591},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248524.12693738565},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196902.09487366909},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180401.19545689702},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485639.71831036394},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317278.55808474531},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311129.77792158106},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162199.73688757524},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-804.87253339030349},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27705.809929474912},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44110.023664942884},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201282.29972668536},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313081.13973950723},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244071.4551523336},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197377.14906123752},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180780.48437754106},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":486468.70770887152},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317805.48397969676},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303415.58846365503},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162535.92574390402},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-806.77504414969644},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27779.439982435702},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44242.211825822938},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201879.92784924069},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314006.34814549796},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244774.17226175976}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10585405.821059218},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15649356.042334255},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28144605.982004434},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23779145.813263379},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23506213.130903505},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15805183.639096705},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3567314.8059623102},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595703.8899038001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-512501.18225841509},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7666682.5419644946},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12382239.242800627},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16558054.866078733},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10723611.485365089},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15535270.274711182},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28170043.78313271},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23649686.958164256},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22567317.201048955},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15781766.313637746},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3541323.5349561246},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563994.19015463185},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-502352.35094634944},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7591398.816270533},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12500186.215645285},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16506578.825839119},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10469687.540311642},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15443451.568127979},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27928222.17346203},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23531893.768497825},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23274295.924904183},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15583458.136592604},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3464641.6826302735},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575816.27130635525},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-469595.951152861},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7598505.3763473034},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12296912.58214274},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16418615.549273098},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10604662.948637988},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15330884.073333301},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27953462.260962274},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23403796.378565107},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22344735.097839855},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15560369.048747037},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3439394.0190173304},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":545304.53938011569},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-459967.52525906917},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7523937.4326478364},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12415620.270522911},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16366726.924300049},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10543361.518840011},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15574544.094853804},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28065986.543632843},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23689310.917451914},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23421949.892322041},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15724623.385550221},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3530010.2435433562},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588478.05625565548},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-496912.28401577845},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7641911.5089251176},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12351237.22751938},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16507391.922081105},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10680393.523653438},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15461009.966273723},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28091352.508820627},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23560346.727954008},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22486445.715960748},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15701325.319739159},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3504289.1498485855},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557203.61808201973},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-486952.53331000125},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7566887.8506492432},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12469460.593632858},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16455765.976078019},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6652590.3899677414},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8651461.7748271506},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20790559.795211606},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15376008.031221211},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15624247.026694173},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8269593.9977605874},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77853.666460722525},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-80199.111786212685},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945681.17126749759},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5349605.1773926867},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9482317.0736243874},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11819053.445635032},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6681012.1853758963},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8588976.2104696985},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20809278.07715743},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15292820.095295399},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15002615.024950331},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8257332.1953759752},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77134.725910236986},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71194.532775555548},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":938143.44133626472},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5298648.1048001833},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9626117.8163092248},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11753555.250937119},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6510077.1411240203},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8397879.4075380508},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20524071.567480121},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15071503.920417342},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15338628.5896054},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7996527.1883573681},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48593.773653767421},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104691.77724733581},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":998521.25701489463},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5265641.3532994408},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9377232.7296055946},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11647326.472799441},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6534520.7036093799},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8337263.6773330579},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20542546.354523592},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14989992.701625582},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14728493.26598648},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7984669.6281406712},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48396.921947484261},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-94211.836821413555},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":990342.61999106617},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5215565.8044976471},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9521970.334138982},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11581320.157946222}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42157.480913399697},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49975.642692487148},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125117.54318484964},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88167.213463479624},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79217.615890610759},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48029.754052865064},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17898.123158119739},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10116.423515682362},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8133.9944906713326},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48572.59946213592},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63015.092303736026},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44380.945158339571},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42402.240428286423},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50181.598137373883},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125471.71275973636},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88427.374708366362},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77100.438963222143},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48227.418306579915},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17995.05396300647},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10189.514060569089},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8190.8067455580622},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48861.417207022649},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63407.833368622756},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44701.704202054425},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41680.600996252571},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49303.782471438681},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124139.42971109698},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87228.88318419733},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78428.709319537767},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47356.892408697931},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17386.879746829036},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9733.2047095268099},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7737.5976405997917},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48106.943282047854},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62570.863077186266},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43997.801946301042},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41922.591777137393},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49506.969182323504},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124490.83055198181},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87486.275695082164},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76332.616784978207},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47551.787530547095},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17481.041817713849},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9803.526520411624},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7791.6411614846093},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48392.992292932671},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62960.835408071071},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44315.791858150209},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41984.214570093565},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49731.533516302239},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124762.16201059209},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87826.286847661366},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78930.979880443396},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47785.281026336219},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17712.371413857549},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9977.1873708139992},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7989.9703239149621},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48403.411076002085},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62853.689042859682},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44241.736479329506},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42227.968111780654},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49936.482987989322},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125115.32561227919},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88085.44211934846},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76821.463614607012},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47981.939162294271},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17808.296245544632},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10049.27194250108},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8045.7766056020473},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48691.222847689169},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63245.42413454676},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44561.489405287561},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25950.182595297607},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27141.720274992804},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91875.260823913573},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56277.007542846608},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52405.742119573828},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25161.797148609352},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522.94298797975489},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2907.6970000781521},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5337.9966132934114},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32746.752423945713},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47917.464289992975},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31359.393793347692},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26100.843582821457},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27253.577192516655},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92135.331871437433},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56443.07026037047},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51005.1419070966},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25265.349353115176},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525.77526550360665},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2928.7049825542999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5375.2828857695595},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32941.471641469565},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48216.106827516822},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31586.040787853515},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25362.879484139128},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26314.288496263373},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90670.66179269932},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55121.403642364734},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51434.161503689764},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24333.132063774901},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106.68060323068073},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3379.6514460863273},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5826.1805248600085},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32173.271944977416},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47370.372249755696},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30887.532445535762},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25510.130627727798},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26422.735569852048},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90927.322996287985},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55284.056515953402},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50059.52784811741},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24433.273934355035},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-107.2581696420101},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3404.0692724976561},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5866.8766412713385},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32364.581318566088},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47665.604943344362},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31110.769106115898}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322790.58998092002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298504.39245460602},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736937.49568887113},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529138.6294006675},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458130.41202373704},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309394.94181991753},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134130.99446651875},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150990.37576216483},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148671.57756868959},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":976445.74317739904},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1005861.1975984683},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574384.8457327967},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319345.21653693233},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297109.50010555011},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736473.38446353108},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528682.6879061989},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444941.81319182931},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308119.45750780002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133398.53058037683},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150887.77227276217},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149012.79750756436},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":979730.27785512293},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009382.8386276464},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":571933.72581917443},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319121.08921220113},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294466.7328192977},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":731167.89366835472},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523467.47200729517},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453556.54183174041},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305061.7855768936},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130305.56252970622},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145221.76283099008},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141164.40259483817},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":966904.37268801732},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":998638.16778100189},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569373.77935217984},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315700.07418203715},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293090.82613166398},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":730707.76307007158},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523016.45527061861},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440500.76504635229},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303804.12476611504},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129593.92203775773},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145123.13519427908},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141490.83314151305},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970157.29151881929},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002150.4482691739},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566932.71106893895},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321457.33823956223},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297037.37634558254},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734841.20727646118},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527078.10919729737},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456468.57277568232},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307820.56195990089},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132741.0877427817},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148894.4467188273},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145943.97108012115},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972979.04576494731},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1003236.8305008758},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572564.15856058791},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318020.81501790561},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295649.38211911806},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734378.54234539648},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526623.95703121857},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443328.23261327064},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306551.55351894267},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132016.18968870229},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148793.28778901426},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146279.81754065462},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":976252.09335338557},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1006755.0705340103},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570116.69073877693},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198078.49475803756},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161280.00563646021},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540851.10630463075},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336397.99097503896},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302682.30862395489},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162127.77169086097},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4119.4037783990443},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45062.39831254477},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106468.17554837027},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652171.57619200239},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":760378.43599979288},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404078.13999367785},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195460.96930093554},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160530.36226387066},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540522.28115002869},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336109.42289222387},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294007.81586731208},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161458.03904260354},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4094.6462760936329},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45029.877993363261},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106629.58967461018},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654381.610887205},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":763581.94855458301},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401968.6360012074},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193559.30839607096},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156307.4119491399},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533745.53298322344},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329413.65747464227},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297049.34297116572},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156791.25813439133},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-591.82015289073843},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52166.753517552832},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-115713.66284951364},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":640420.86836884008},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":751482.8886486562},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397906.74386283592},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190971.78162775235},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155581.15043353307},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533421.61018363945},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329131.15449431748},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288538.42766525329},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156143.47608084694},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-590.93253206358668},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52129.336723239219},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-115893.29090286353},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":642591.96645842912},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754674.87319679826},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395809.61899052322}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245568.90370289783},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246220.33866801317},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646114.69681221049},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454225.49179561308},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322363.18329603702},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242636.96152930273},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109186.70922823905},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89034.405380582117},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73231.16026154728},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431644.99188482075},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542083.9176669321},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357896.50467779161},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250349.59392125759},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247294.801585173},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644376.26570699317},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453375.87270236854},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318069.71231514303},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243208.16167568561},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109584.97187473535},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89342.008512465021},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73398.273611908851},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432938.01438825671},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538462.66206708131},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362354.00681848463},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242744.5228821254},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242900.37156904058},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641038.98433203436},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449387.06328081572},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319152.18432102562},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239240.10287954073},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106069.1744216512},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85652.169815962552},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69531.066553669167},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427494.99899375229},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538254.11639015551},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354762.1843964507},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247500.62870003795},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243960.34667474107},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639314.20990085287},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448546.49439483404},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314899.06707125367},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239803.30636193388},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106456.06572362836},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85948.087688808795},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69689.736439023036},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428775.58984571201},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534620.0002416803},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359206.57493647787},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244542.71216217033},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245014.08414050669},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644270.5215607665},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":452467.52970502584},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321196.52051416039},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241402.76974263025},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108054.00508901151},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87805.526647362683},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71886.793087334227},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430137.16136580135},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540692.42341658496},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356757.70181700634},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249314.47004973845},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246083.28315364415},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":642537.05237968732},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451621.19885324885},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316917.71138665732},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241971.06443487608},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108448.13614763325},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88108.884135780492},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72050.83864588046},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431425.66703656083},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537066.49515145109},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361210.44007685524},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149579.15684999558},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133387.5368565403},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473610.92094498378},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289786.07736344659},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213233.78527386248},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127190.91420889515},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3233.7956945615178},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25914.660006401842},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52520.670277402649},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290602.83350263379},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411923.83006438508},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251373.11797686125},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153524.31867285608},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133969.61526796775},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472336.62720889004},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289244.03970459255},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210311.78106065167},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127490.33876949464},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3245.5904562239984},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26004.193495965636},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52640.51754605172},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291473.35240124428},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407865.49430955836},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255385.00767765715},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146100.78088260451},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129298.81989434363},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":467359.90968666383},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283827.293993289},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209279.26838157515},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123007.50119140933},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-605.61507787626579},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30080.063912809386},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57077.533479390491},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285491.89540569962},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407207.2250573521},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247513.03499494202},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150015.66570207389},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129863.05579146504},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466102.43487470795},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283296.40214848774},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206406.96194548311},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123297.0774328174},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-607.82473488189953},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30183.988423550974},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57207.779326569871},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286347.10406094202},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403133.05084939126},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251508.77705859405}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150060.50751488851},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142377.14508872258},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289766.45479457255},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222202.46557653407},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198222.53971809126},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129503.38325281593},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56015.742942433215},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42228.417077284932},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35567.392455475514},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235981.44201311644},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302907.75214849762},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184027.41133102649},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151729.0227396907},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142653.19270117587},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290330.38460006355},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222637.39582999155},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191565.6402168007},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129754.94252644305},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56123.647953409585},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42309.628076152301},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35636.06765707361},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236440.11638087378},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300857.01605719532},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185690.52333348751},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148365.37150739518},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140479.37785695761},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287504.82761429413},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219861.49242384557},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196262.73040516663},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127688.05697575746},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54410.294182558682},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40635.905255879457},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33832.337184101169},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233746.65591661021},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300795.31672184827},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182440.3872446531},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150030.61549624914},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140751.74602523074},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288064.35585285549},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220291.84048022015},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189670.33377247673},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127936.08998275733},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54515.106598421262},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40714.05349941607},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33897.66197486005},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234200.98720341272},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298740.46194475959},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184100.43092169057},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149444.60819335279},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141687.6231003335},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288944.73037851223},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221351.91212825579},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197510.47577700694},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128843.81480670668},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55432.429982531423},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41649.804537638876},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34936.989136955606},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235169.46985599672},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302140.23406127037},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183450.79266813607},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151111.93486927621},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141962.33384827315},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289507.06094826426},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221785.17751702864},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190877.01231437793},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129094.09287032252},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55539.211350788901},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41729.902735573516},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35004.447022802269},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235626.56623791601},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300088.001514362},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185112.78984586429},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92449.410936197295},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77879.399309160712},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212902.52096740587},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142641.86997152885},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131616.22429347807},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67807.485692299146},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1452.7679667301779},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11894.881548981215},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23400.405034902269},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160029.73249281594},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231114.26723462116},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130090.61952871724},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94006.749541948258},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78030.396888412128},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213316.85858893147},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142921.06912286844},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127151.52705568104},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67939.200843492406},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1455.5676675769805},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11917.761721782106},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23445.597299739413},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160340.80238799201},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228923.5529919666},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131649.45105366391},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90361.760323872484},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75542.197511823702},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210117.2061921386},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139758.83638953744},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129202.61435652844},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65571.814337836826},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-524.42800562390335},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13856.144990023853},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25537.218354712713},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157277.47394709301},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228512.69007948635},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128136.11452673163},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91915.070227678472},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75688.663658870413},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210526.12304869006},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140032.39232021294},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124817.35584962716},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65699.186703170402},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-525.43700098462512},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13882.797109744273},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25586.536829605633},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157583.19510589945},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226316.90345510782},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129691.16724489168}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1107096.4318853118},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100159.7194240047},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2286303.8565826039},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1762194.7560062227},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1645882.9030466247},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1120391.6733221542},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460810.15501796431},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289906.57520010695},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200528.09185871258},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1034812.962245963},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1407435.4707346864},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1167298.5291858553},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124935.7470496872},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106167.8734713446},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2288286.0500941258},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1765003.8126827991},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1635775.1244183099},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1125700.1646137885},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463484.37517105648},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292369.05712657765},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202372.53069660341},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1044256.7542679403},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1408455.2372924548},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1185631.1772903351},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1094485.6824290685},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1085451.9143631523},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2268451.4647635911},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1743575.0174561758},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1629565.9112957432},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1104694.9153868956},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447639.02995300299},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278910.64061483729},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190493.19801479776},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1024906.12006192},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1397520.3780495657},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1157149.3251010885},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1112232.6967786951},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1091379.7464782451},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2270418.1805785848},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1746354.3930973622},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1619547.7669991651},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1109929.034401156},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":450236.81410932681},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281279.72242895199},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192245.33723153101},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1034259.5015199378},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1398450.5066948235},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1175391.7536162201},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1102514.5269527147},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1094815.8844053305},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2279817.4885504725},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1755429.5853712694},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1639954.3969536345},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1114688.5188142564},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456024.64697877929},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285911.38624725532},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196882.08098829919},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1031213.4768048296},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1403832.9876119546},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1163610.985600973},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1120320.3061595445},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100794.854821766},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2281794.0584997851},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1758227.8579399756},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1629879.1854608522},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1119969.9881825917},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458671.09539064101},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288339.93280477799},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198692.98430231604},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1040624.419660276},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1404820.1857331758},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1181910.8539263534},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678505.98153693648},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600298.48464655515},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1679570.3173861504},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129382.0783597939},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1091331.6555488864},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586919.76700723846},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13174.711718296152},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-83802.582392331242},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-140519.01931296333},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698117.83021420485},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1070459.9361793005},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":822366.45639661537},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":693208.35009095946},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603576.80782744859},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1681026.4840387173},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1131182.3917916801},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1084270.2001180211},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589700.63311976404},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13251.168876296191},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-84514.407937127311},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-141811.48651988624},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":704488.91791689198},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1068433.2578430036},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":837632.89066795725},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662975.16943228885},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582185.0364597945},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1657584.1425024394},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106450.8749557589},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1071236.4079289625},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567588.37048790278},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3046.2329052174537},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-97344.663658109668},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-152877.52753015468},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685917.0244615702},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1058248.9694935312},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809867.16900698293},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677563.86459870357},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585364.43888725131},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1659021.2475443198},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1108214.634605865},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1064285.3419693308},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570277.64316502691},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3063.9107633765216},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-98171.516434283723},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-154283.66665471444},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":692176.76672154572},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1056111.8972760863},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":825022.49303105636}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Customer Tier 1 Energy","index":34,"n_rows":137,"n_cols":78,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Customer Tier 1 Energy",null,null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(E1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F1,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(AD1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(AE1,0)+1","v":"2023-12-01"},{"$f":"+EOMONTH(AF1,0)+1","v":"2024-01-01"},{"$f":"+EOMONTH(AG1,0)+1","v":"2024-02-01"},{"$f":"+EOMONTH(AH1,0)+1","v":"2024-03-01"},{"$f":"+EOMONTH(AI1,0)+1","v":"2024-04-01"},{"$f":"+EOMONTH(AJ1,0)+1","v":"2024-05-01"},{"$f":"+EOMONTH(AK1,0)+1","v":"2024-06-01"},{"$f":"+EOMONTH(AL1,0)+1","v":"2024-07-01"},{"$f":"+EOMONTH(AM1,0)+1","v":"2024-08-01"},{"$f":"+EOMONTH(AN1,0)+1","v":"2024-09-01"},{"$f":"+EOMONTH(AO1,0)+1","v":"2024-10-01"},{"$f":"+EOMONTH(AP1,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(AQ1,0)+1","v":"2024-12-01"},{"$f":"+EOMONTH(AR1,0)+1","v":"2025-01-01"},{"$f":"+EOMONTH(AS1,0)+1","v":"2025-02-01"},{"$f":"+EOMONTH(AT1,0)+1","v":"2025-03-01"},{"$f":"+EOMONTH(AU1,0)+1","v":"2025-04-01"},{"$f":"+EOMONTH(AV1,0)+1","v":"2025-05-01"},{"$f":"+EOMONTH(AW1,0)+1","v":"2025-06-01"},{"$f":"+EOMONTH(AX1,0)+1","v":"2025-07-01"},{"$f":"+EOMONTH(AY1,0)+1","v":"2025-08-01"},{"$f":"+EOMONTH(AZ1,0)+1","v":"2025-09-01"}]
[null,"BESID","Customer","JOE",{"$f":"+\"HLH\"&E1","v":"HLH45200"},{"$f":"+\"HLH\"&F1","v":"HLH45231"},"HLH45261","HLH45292","HLH45323","HLH45352","HLH45383","HLH45413","HLH45444","HLH45474","HLH45505","HLH45536","HLH45566","HLH45597","HLH45627","HLH45658","HLH45689","HLH45717","HLH45748","HLH45778","HLH45809","HLH45839","HLH45870","HLH45901",null,{"$f":"+\"LLH\"&AD1","v":"LLH45200"},{"$f":"+\"LLH\"&AE1","v":"LLH45231"},"LLH45261","LLH45292","LLH45323","LLH45352","LLH45383","LLH45413","LLH45444","LLH45474","LLH45505","LLH45536","LLH45566","LLH45597","LLH45627","LLH45658","LLH45689","LLH45717","LLH45748","LLH45778","LLH45809","LLH45839","LLH45870","LLH45901",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(BC2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(BD2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B3,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":285.94200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":322.12799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":394.01299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":427.94799999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":350.81599999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":335.041},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":303.84500000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.411},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214.29499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":196.446},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":302.79599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":325.70999999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":396.98700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":430.51900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":365.47199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":336.54300000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":304.88299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.92400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.636},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.64300000000003},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":209.47500000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236.74799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.82600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.23500000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243.839},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":256.50299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.61099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.31899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":127.01299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.732},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":239.381},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.17200000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.09300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.12200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.65300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":213.33799999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.68899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.672},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.16399999999999},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":495.41700000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":558.87599999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.83899999999994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.18299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":591.54399999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":516.45600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.73},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.52800000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.09100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":710.15900000000011},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":741.61200000000008},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":623.59400000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.19600000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.221},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383.613},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":82.454999999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79.611000000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.944000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.77300000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.399},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":140.38400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72947.366999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67774.968999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90634.141000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88181.538},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69146.702999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72918.546000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72910.335000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91119.577999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":114114.969},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131740.51500000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":117809.928},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74727.641000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72743.25},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67600.766999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90179.907999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87796.164999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":68847.026000000013},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72745.687999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72771.937999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90969.14899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":113974.923},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131593.087},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":117701.673},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74455.633999999991},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43838.636000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48066.034999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64980.916000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63754.737000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46573.909999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47197.572},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44315.387000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62207.37},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72334.581000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88596.947999999989},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71226.315999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47791.900999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43795.685999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47911.789999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64607.136999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63453.349000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46333.375},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47038.19},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44189.319000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62068.506000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72191.021999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88457.959000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70970.06},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47692.036999999997},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116786.003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115841.00399999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":155615.057},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151936.27499999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115720.61299999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":120116.118},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117225.72200000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153326.948},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":186449.55},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220337.46299999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":189036.24400000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122519.542},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116538.93599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115512.55699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154787.04499999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151249.514},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115180.40100000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":119783.878},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116961.257},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153037.655},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":186165.94500000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220051.046},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":188671.73300000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122147.67099999999}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24556.542000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20779.313999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25171.705000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24728.616000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18888.171999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20289.272000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20160.815000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26363.100000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31990.870999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35297.476999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34316.986000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26122.729999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24473.521999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20764.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25050.378000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24528.502},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18869.076999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20209.213},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20108.414000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26313.002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31949.48},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35235.588000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34323.493999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25991.198000000004},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16174.514999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15774.513999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19306.273000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18759.359},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13821.932999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14027.382999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13604.561},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18813.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20321.864000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24863.052},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21063.200000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18848.865000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16238.582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15759.537},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19205.062000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18604.664000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13789.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13963.714},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13564.422},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18770.941999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20281.927},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24812.125},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20931.386999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18876.048000000003},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40731.057000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36553.827999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44477.978000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43487.975000000006},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32710.104999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34316.654999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33765.376000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45176.224000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52312.735000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60160.528999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55380.186000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44971.595000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40712.103999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36523.661},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44255.44},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43133.165999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32658.237999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34172.926999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33672.836000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45083.944000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52231.406999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60047.713000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55254.880999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44867.246000000006}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21538.058000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13622.306},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16632.081000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16400.148000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13935.403000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12503.157999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17871.685000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35341.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47619.462},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46631.652000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42078.720999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30535.533000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21385.835999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13584.733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16594.368000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16355.854000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13620.675999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12464.243},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17833.086000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35296.161},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.652999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46586.210999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42144.765999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30391.277999999998},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14378.84},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9889.0769999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11995.4},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11952.464999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9613.8090000000011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8052.0099999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11723.243000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26569.870000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32600.760999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34973.027999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28358.437000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22715.392},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14445.073999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9850.4339999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11947.119999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11910.766},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.7780000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8005.3590000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11686.053},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26529.492999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32558.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34932.472000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28206.402999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22783.858},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35916.898000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.383000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28627.481},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28352.612999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23549.212000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20555.167999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29594.928000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61911.643000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80220.222999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81604.679999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.157999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53250.925000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35830.909999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23435.167000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28541.488000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28266.620000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22985.453999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20469.601999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29519.139000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61825.653999999995},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80144.426000000007},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81518.68299999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70351.168999999994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53175.135999999999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8301.3130000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7882.3580000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9211.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10176.65},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9125.8120000000017},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9346.1949999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8624.5389999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.4039999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.2330000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7774.2759999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8076.753999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7104.5010000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8506.5939999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7884.358000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9213.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10178.73},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8790.8339999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9348.2749999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8626.6189999999988},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7465.4839999999986},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7606.233000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7776.3560000000016},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7887.4339999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7285.509},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4363.1469999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4415.2929999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5679.7390000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5638.1630000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4860.5159999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5144.6180000000004},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4349.5199999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3886.6730000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6869999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3898.4690000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3929.9130000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3875.3650000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4161.5849999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4416.8979999999992},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5681.4589999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5639.8029999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4734.335},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5146.2530000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4351.0399999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3888.3130000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4004.2869999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3900.1089999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.9529999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3697.9579999999996},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12664.46},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12297.651000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14891.632000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15814.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13986.328000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14490.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12974.058999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11350.077000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11606.920000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11672.744999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12006.666999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10979.866000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12668.178999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12301.256000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14895.351999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15818.532999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13525.168999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14494.528},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.658999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11353.796999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11610.520000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.465000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12010.386999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10983.467000000001}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8983.39},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9260.0190000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11045.982},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11393.798000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9821.9170000000013},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9642.1129999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9130.268},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8321.7559999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8622.6060000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9894.3320000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10220.296},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8118.8570000000018},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.505000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9365.9719999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11051.425999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11399.276},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9435.2199999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9634.8170000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9119.3730000000014},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8305.1920000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.8240000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9888.875},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9908.6820000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8371.018},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4962.5150000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5400.0249999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6972.2379999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6632.9639999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5256.7060000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5491.9800000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4680.6189999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4462.7440000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4797.6919999999991},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5294.4949999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5117.2209999999995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4867.6869999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4725.7420000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5442.1690000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6960.2239999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6620.97},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5104.2270000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5472.2000000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4659.1440000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4435.2020000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.3},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5273.0920000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5403.0300000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.2430000000004},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13945.904999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14660.044},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18018.22},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18026.762000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15078.623000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15134.093000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13810.886999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12784.5},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13420.298000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15188.827000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15337.517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12986.544000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.247000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.141},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18011.649999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18020.245999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14539.447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15107.017000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13778.517000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12740.394},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13385.124},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15161.967000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15311.712000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12948.261}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31646.788999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33210.328999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51045.148999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47885.742999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36979.606},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39104.519999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35474.661},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30978.300999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32307.219999999994},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36354.292999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36981.858999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28558.825000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31396.696000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33215.275000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51050.861000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47868.57},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36303.390999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39104.199000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35477.277000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30962.686999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32336.755000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36348.385999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37237.398000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28330.658000000007},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18101.763999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22257.858},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34086.409},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32661.474999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23586.203000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24189.607},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21838.144},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20730.974999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18762.004999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23140.735000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21229.455999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17866.388999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18271.527999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22202.710999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34000.425999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32598.384999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23059.557000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24110.89},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21786.547999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20666.257999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18683.519},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23066.353999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20893.608},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18045.612999999998},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49748.553},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55468.186999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85131.55799999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80547.217999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60565.809000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63294.126999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57312.805},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51709.275999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51069.224999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59495.027999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58211.314999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46425.214},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49668.224000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55417.986000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85051.287000000011},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80466.955000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59362.947999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63215.089},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57263.824999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51628.944999999992},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51020.274000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59414.739999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58131.006000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46376.271000000008}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65346.301000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66185.554999999993},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78777.031000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77755.070000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69574.039000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71821.664000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67100.258000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57031.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54272.586000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58016.711000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61222.108999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53948.281000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67885.452999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66268.616999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78875.945000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77852.672000000006},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66891.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71911.827999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67184.476999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57102.940999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54340.695000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58089.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59073.773000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56222.987999999998},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46127.538999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48099.211000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60727.375},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55157.695},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46218.434000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51208.546999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44832.91},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40734.07},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39515.921999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41565.656000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39726.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42948.027000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43728.277000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48159.585999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60803.620999999992},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55226.949000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45048.675999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51272.832000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44889.18},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40785.190999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39565.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41617.805},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42001.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40794.894999999997},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111473.84},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114284.766},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139504.40600000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132912.76500000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115792.473},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123030.21100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111933.16800000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97765.437000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93788.508000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99582.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100948.84699999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96896.308000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111613.73},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114428.20299999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139679.56599999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133079.62100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111940.04300000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123184.66},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112073.65700000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97888.131999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93906.199000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99707.309000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101075.511},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97017.883000000002}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.29400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.45},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":137.83799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111.376},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.09899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198.22399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":133.12700000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115.767},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108.10899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":149.55500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73.451999999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79.225999999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102.304},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.61399999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78.162000000000006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74.834999999999994},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":356.005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.29},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.602},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343.83799999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.28900000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.60199999999998}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8226.9770000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9725.14},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10229.019},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7757.9259999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8535.1290000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9343.3179999999993},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9865.3649999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8067.5919999999987},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4742.8130000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5482.442},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5045.1139999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4861.4549999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4434.6610000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5350.1419999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5407.768},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4551.7889999999998},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15207.581999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15274.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14693.46},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15273.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999998}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3253.4650000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4238.6540000000005},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2851.2559999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2584.1779999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3380.8679999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4068.0819999999994},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.5630000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2693.605},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1950.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2523.5329999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1547.2919999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.9970000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1822.683},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2460.9259999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1654.9860000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1631.5699999999997},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.55},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6762.1869999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.5479999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1750000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.5509999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6529.0079999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.549},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1749999999993}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4206.9470000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4631.6310000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4913.7780000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5396.4340000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.99},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4535.9870000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4200.5110000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3848.74},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3661.2920000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4031.4119999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4014.5309999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3628.7150000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3961.9679999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4259.21},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4539.0290000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4983.5559999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.4769999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.8909999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3785.1460000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3430.9559999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3257.4800000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3611.7239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3446.2239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.2509999999997},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.7149999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3032.5830000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3483.0929999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.9029999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2926.078},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3023.3099999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2550.1289999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2463.6660000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2405.395},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2588.5349999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2326.3829999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2557.9589999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2216.2450000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2726.3890000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3153.6669999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.8180000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2659.0070000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2694.1779999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2243.6850000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2131.13},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2079.7449999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2254.817},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2137.9070000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2081.9749999999999},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6881.6620000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7664.2139999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8396.8709999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8915.3369999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7635.0679999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7559.2969999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6750.64},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6312.4059999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6066.6869999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6619.9469999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6340.9139999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6178.2129999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6985.5990000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7692.6959999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8173.3739999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6951.4840000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6815.0689999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6028.8310000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5562.0859999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5337.2250000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5866.5409999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5584.1309999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5451.2259999999997}]
[null,10067,"Cheney, City of",{"$f":"+VLOOKUP($B20,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.4989999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7148.4160000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8589.65},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.6670000000013},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7903.3170000000009},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7626.8420000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6771.3409999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6306.0540000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6285.8790000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6522.951},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6803.5560000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5922.3670000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.9579999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7173.5139999999983},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.6929999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8984.996000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7700.25},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7641.8099999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6787.4099999999989},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6329.8989999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6302.24},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6516.2249999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6830.5949999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5910.4470000000001},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3847.9940000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4759.6389999999992},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5992.1380000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6191.5160000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5038.4120000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4656.7270000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4051.7869999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3808.5820000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3451.6369999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4153.7380000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3713.73},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3581.0139999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3866.8459999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4748.6059999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5971.5219999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6193.9280000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4885.0360000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4632.4070000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4036.4750000000004},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3801.3910000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3414.8860000000004},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4152.7449999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.9280000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3580.0050000000001},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10683.493},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11908.055},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14581.788},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15162.183000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12941.729000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12283.569000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.127999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10114.636},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9737.5159999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10676.689},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10517.286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9503.3809999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10702.804},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11922.119999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14582.215},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15178.924000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12585.286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12274.217000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.884999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10131.290000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9717.1260000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10668.97},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10479.522999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9490.4520000000011}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B25,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11878.129000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12455.039999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13984.369999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14913.662},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14332.130000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13610.997000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12449.854000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10285.788},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10537.393999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11745.348},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12565.827000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10225.578},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12294.865000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12469.552000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14016.084999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14946.375},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13800.678},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13626.834000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12463.07},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10294.175999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10560.694000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11759.938},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12184.087},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10607.327000000001},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6711.7000000000007},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7400.1229999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9246.4650000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9022.857},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8073.2210000000014},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8264.2099999999991},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6808.1099999999988},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5549.393},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.3280000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6235.4570000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.7429999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.0649999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6294.2370000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7395.7990000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9254.8900000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9030.7129999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7863.9310000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8262.7900000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6798.04},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5527.6440000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5809.3429999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6220.3369999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6457.6509999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5797.8449999999993},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.829000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19855.163},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23230.834999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23936.519},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22405.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21875.207000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19257.964},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15835.181},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16361.721999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.805},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18628.57},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16411.643},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.102000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19865.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23270.974999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23977.088},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21664.609},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21889.624000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19261.11},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15821.82},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16370.037},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.275000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18641.737999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16405.171999999999}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B34,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20319.53},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21841.08},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25182.04},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26487.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24247.16},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24136.82},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20435.259999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17755.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17117.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16288},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17193.669999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16160.91},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20319.53},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21841.08},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25182.04},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26487.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23561.14},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24136.82},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20435.259999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17755.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17117.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16288},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17193.669999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16160.910000000002},null,{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14436.54},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16597.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20050.080000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19589.060000000001},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17382.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17325.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14765.41},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13470.320000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11650.63},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12608.81},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12638.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14436.54},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16597.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20050.080000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19589.060000000001},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16881.34},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17325.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14765.41},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13470.320000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11650.63},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12608.81},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12638.39},null,{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34756.07},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38438.79},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45232.12},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46076.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41629.68},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41462.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35200.67},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31225.840000000004},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28768.339999999997},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28896.809999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28870.18},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28799.3},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34756.07},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38438.79},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45232.12},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46076.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40442.479999999996},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41462.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35200.67},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31225.840000000004},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28768.339999999997},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28896.809999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28870.18},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28799.300000000003}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B43,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10030.868},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11869.974},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14565.771000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14715.189999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12497.294},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11631.457},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10224.82},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9005.2139999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.0969999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9511.1560000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9806.3289999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8648.9650000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10080.996999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11917.511},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14613.156000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.77},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12173.767},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11680.563},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10274.527},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9053.9150000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9021.2150000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9561.2350000000006},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9858.0879999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8698.2479999999996},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5786.9859999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7867.0420000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9733.3880000000008},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9729.5990000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7823.5479999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7089.1530000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6033.107},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5611.4070000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4903.8500000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5504.9669999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5173.1459999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5223.6229999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5815.9059999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7898.549},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9765.0519999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9761.0570000000007},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7621.0150000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7119.0820000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.4380000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5641.753999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4931.7950000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5533.951},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5200.451},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5253.3889999999992},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15817.853999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19737.016},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24299.159},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24444.788999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20320.842000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18720.61},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16257.927},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14616.620999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13873.947},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15016.123},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14979.474999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13872.588},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15896.902999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19816.060000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24378.207999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24523.827000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19794.781999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18799.645},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16336.965},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14695.669},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13953.01},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15095.186000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15058.539000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13951.636999999999}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B52,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7340.3810000000012},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8390.8269999999993},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11153.635},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11121.79},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9141.366},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8823.232},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8057.1589999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6833.1450000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6541.1720000000005},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7603.3889999999992},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7886.4089999999987},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6224.8439999999991},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7661.75},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8411.8040000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11181.512000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11149.591},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8792.6380000000008},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8845.2880000000005},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8077.3029999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6850.2259999999987},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6557.5259999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7622.3950000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.1670000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6514.3990000000003},null,{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4597.4089999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5522.9809999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.98},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7301.646999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5708.8689999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5850.35},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4781.7129999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4180.0709999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3998.8360000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4354.8990000000003},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4009.7930000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4221.4579999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4305.8890000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5536.7879999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7961.83},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7319.8990000000013},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5581.3710000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5864.9739999999993},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4793.6670000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4190.5200000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4008.8339999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4365.7839999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4321.7749999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3958.0160000000001},null,{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11937.79},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13913.807999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19095.614999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18423.436999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14850.235000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14673.582},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12838.871999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11013.216},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10540.008000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11958.288},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11896.201999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10446.302},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11967.638999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13948.592000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19143.342000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18469.490000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14374.009000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14710.261999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12870.970000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11040.745999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10566.36},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11988.179},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11925.941999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10472.415000000001}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B61,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":177.37899999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.77099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":286.322},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":290.85199999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":244.74900000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208.85300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182.505},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.12100000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.673},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.19300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":194.84},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.24199999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184.64500000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.87899999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":286.42599999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":290.959},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":235.41899999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208.959},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182.61600000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.233},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.78700000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.309},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.93600000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.67400000000001},null,{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134.03200000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":159.77000000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241.16300000000004},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":228.07599999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":179.31599999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166.61699999999996},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.923},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122.72599999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":125.724},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.19900000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110.815},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113.98900000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.95699999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":159.85300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241.25},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":228.16},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":174.44499999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166.70099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.00200000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122.804},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":125.801},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.27199999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.90900000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107.74699999999999},null,{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.411},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":366.541},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527.48500000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.928},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":424.065},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":375.46999999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":312.428},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":296.84699999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.39699999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":336.39200000000005},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":305.65499999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":266.23099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.60199999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":366.73199999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527.67599999999993},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":519.11900000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":409.86399999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":375.65999999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":312.61800000000005},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.03700000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.58800000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":336.58100000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":305.84500000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":266.42099999999999}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B70,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2612.2930000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3418.3979999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4348.0519999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4202.4589999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3269.607},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3156.4380000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2800.9659999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2300.1019999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2334.06},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2706.7660000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2711.7660000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.7510000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2623.183},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3431.8910000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4364.2969999999996},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4218.1239999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3283.1930000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3169.3960000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2811.8780000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2310.0219999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2344.2959999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.549},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2723.3870000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.741},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.7639999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2366.1109999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3088.1280000000006},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3009.6979999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.9279999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2005.3889999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1760.221},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.37},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.4949999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1606.2579999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1411.1279999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1371.336},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1536.1410000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2375.451},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3099.665},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3020.9150000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.8490000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2013.6210000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1767.079},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1493.7850000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1322.268},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.249},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1417.175},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1377.079},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4142.0569999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5784.509},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7436.18},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7212.1569999999992},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5416.5349999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5161.8270000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4561.1869999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3787.4719999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.5549999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4313.0239999999994},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.8940000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.0870000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4159.3240000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5807.3420000000006},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.9619999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7239.0390000000007},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5439.0420000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5183.0169999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4578.9570000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3803.8069999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3666.5639999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4331.7979999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4140.5619999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3532.8199999999997}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34275.904000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34470.720000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41601.387999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41824.446000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37357.021000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38097.004999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32531.919000000005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35012.466},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37716.755000000005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39399.349000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37732.044000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29728.420000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33916.256999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34420.313000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41566.671999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41854.377999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37410.071000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38078.175000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32464.917000000005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34910.080999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37670.733999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39391.031000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37962.010999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29285.230000000003},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18725.982},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22221.852999999996},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26183.357000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28405.111000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22608.369000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21565.502999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18556.227000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22057.466},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20191.648000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22776.864999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19282.223000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16500.536},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18944.023000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22116.183999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26060.131000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28363.768000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22513.901000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21454.114999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18438.879000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21901.712},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20026.628000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22657.027999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18857.973999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16645.552},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53001.885999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56692.572999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67784.744999999995},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70229.557000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59965.39},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59662.507999999994},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51088.146000000008},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57069.932000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57908.403000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62176.214},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57014.267000000007},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46228.956000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52860.28},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56536.497000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67626.803},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70218.146000000008},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59923.972000000009},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59532.29},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50903.796000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56811.792999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57697.361999999994},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62048.059000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56819.985000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45930.782000000007}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B80,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1724.4140000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1721.885},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2456.5230000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2389.5700000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2050.0460000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1781.309},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.4369999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5168.7420000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7484.19},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8942.1129999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7855.2930000000015},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4688.5229999999992},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.3229999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1676.972},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2411.62},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2341.8870000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1974.9539999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1734.2570000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1566.9880000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5215.1239999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7537.5629999999983},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8987.7830000000013},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7933.9909999999991},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.6219999999994},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.3040000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1360.62},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1900.3229999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1936.0359999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1598.1859999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1314.855},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.587},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3994.4009999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5254.2619999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7023.4360000000006},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5614.0540000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3614.5119999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1065.462},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1324.3940000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1860.2929999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1898.7869999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.9790000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1277.1379999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1083.0630000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4029.444},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5286.2740000000013},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7059.1910000000007},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.7789999999995},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3679.7960000000003},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2797.7180000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3082.5050000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4356.8459999999995},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.6059999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.232},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3096.1639999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2731.0239999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9163.143},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.451999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15965.548999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13469.347000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8303.0349999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.7849999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3001.366},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4271.9129999999996},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4240.674},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3508.933},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3011.395},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2650.0510000000004},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9244.5679999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12823.837},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16046.974000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13550.769999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8388.4179999999997}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B89,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14630.054000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18982.488999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23475.036},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22625.75},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20109.652999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18595.665999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14904.984000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11031.86},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11876.693000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13512.111000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14079.165000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13327.736000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14557.165999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18995.322},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23486.184000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22627.3},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19747.726000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18604.913},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14917.485000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11037.437},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11903.61},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13522.839},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14170.153},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13278.343999999999},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8188.1450000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12166.995000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15317.617999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14937.261},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12535.317999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11173.579000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8606.9599999999991},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6561.8619999999992},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5993.3119999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7829.1110000000008},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7300.8719999999994},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7825.5429999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8235.2389999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.583000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15280.753999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14909.936999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.532999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11139.026},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8582.4260000000013},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6530.3470000000007},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5954.1829999999991},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7792.4559999999983},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7184.0550000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7862.875},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22818.199000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31149.483999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38792.653999999995},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37563.010999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32644.970999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29769.244999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.944000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17593.722000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17870.005000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21341.222000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21380.037000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21153.279000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22792.404999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31136.904999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38766.938000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37537.236999999994},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32020.259000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29743.938999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23499.911000000007},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17567.784},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17857.792999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21315.294999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21354.207999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21141.218999999997}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B98,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1288.0379999999932},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21414.889999999992},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15871.834999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21888.759999999995},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19843.385999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20946.853999999992},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-2768.5680000000066},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-6243.3100000000049},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-3159.9500000000044},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3673.1159999999945},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3819.5100000000016},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13987.968000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-729.42899999999645},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21435.067999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15891.998000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21904.663000000008},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19561.555000000008},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20967.679000000004},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-2748.4419999999955},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-6228.4689999999973},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-3134.0649999999951},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3688.7920000000086},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5678.2810000000027},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12380.986000000004},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6953.7439999999951},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13075.591999999993},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15407.470000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18926.922999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18602.419999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16178.688999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8271.0880000000034},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-917.91600000000108},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-1581.2330000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7285.9619999999959},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8107.3460000000014},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5480.3179999999993},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9001.969000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13092.93},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15418.288999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18941.990000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17904.900000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16189.042000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8288.7069999999985},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-901.84199999999691},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-1569.1630000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7301.1110000000044},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6279.4590000000017},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7125.0520000000033},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8241.7819999999883},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34490.481999999989},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31279.305},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40815.68299999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38445.805999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37125.542999999991},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5502.5199999999968},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-7161.226000000006},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-4741.1830000000045},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10959.07799999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11926.856000000003},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19468.286},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8272.5400000000045},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34527.998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31310.286999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40846.653000000013},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37466.455000000016},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37156.721000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5540.2650000000031},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-7130.3109999999942},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-4703.2279999999955},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10989.903000000013},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11957.740000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19506.038000000008}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B107,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6906.4549999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7528.8569999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8826.5370000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10273.601000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8792.4189999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7962.0280000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7418.415},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6094.8620000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5658.5420000000004},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5996.3580000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6396.2730000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5344.2790000000005},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7187.63},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7549.5439999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8850.8050000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10301.835999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8463.0959999999995},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7983.9079999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7438.7979999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6111.6009999999997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5674.085},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6012.826},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6183.2269999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5575.7179999999998},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4016.9380000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4696.777},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6156.5969999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6468.1980000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5182.8639999999996},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5000.4229999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4137.9560000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3448.7049999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3262.7330000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3360.1109999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3210.9920000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3394.4760000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3765.761},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4709.683},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6173.5230000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6485.9740000000011},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5067.3559999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5014.165},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4149.326},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3458.1760000000004},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3271.6950000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.3380000000006},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3450.4269999999997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3187.0410000000002},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10923.393},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12225.633999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14983.134},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16741.798999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13975.282999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12962.451000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11556.370999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9543.5669999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8921.2750000000015},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9356.4689999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9607.2649999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8738.755000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10953.391},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12259.226999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15024.328000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16787.810000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13530.451999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12998.073},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11588.124},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9569.777},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8945.7800000000007},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9382.1640000000007},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9633.6539999999986},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8762.759}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B116,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.0560000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2353.6559999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2744.2979999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2733.873},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2419.549},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2269.652},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1970.991},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1617.3789999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1518.2439999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1608.35},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1684.79},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1519.6659999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2000.3389999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2364.1210000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2753.8989999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.317},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2358.252},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2279.759},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1981.0630000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.614},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1527.931},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.557},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1695.4180000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.145},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1190.402},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.9749999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1788.5499999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.6789999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1549.9939999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1420.9849999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1244.8389999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.8040000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":928.65},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1110.595},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1050.769},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":983.47799999999995},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1196.5530000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1627.1769999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1794.808},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1887.1759999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.7260000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1427.3130000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1251.201},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1123.181},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":934.57500000000005},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.643},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.3969999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":989.61199999999985},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3180.4580000000005},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3973.6309999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4532.848},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4614.5519999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3969.5429999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3690.6369999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3215.83},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2734.183},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2446.8939999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.9449999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2735.5590000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2503.1439999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3196.8919999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3991.2979999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4548.7070000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4630.4930000000004},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3868.9780000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3707.0720000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3232.2640000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.7950000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2462.5060000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2736.2},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2752.8150000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2518.7569999999996}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B125,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2145.6309999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2594.9609999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3251.6779999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3393.4929999999995},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3095.154},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2551.3000000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2414.143},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1819.46},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.0469999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.56},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1726.421},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1550.8539999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2237.4079999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2605.596},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3265.0030000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3407.4000000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2985.0619999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2561.7559999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2424.0360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1826.9169999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1653.798},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.1980000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.5070000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1621.106},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1374.405},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1758.39},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2381.895},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2314.009},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1976.9739999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.8610000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.1419999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1174.4849999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1069.002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1004.973},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":945.51499999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1072.095},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1297.0550000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1765.596},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2391.6559999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2323.4920000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.2260000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.9950000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1516.33},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1179.298},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.383},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1009.092},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.38},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.5940000000001},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3520.0360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4353.3509999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5633.5730000000003},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5707.5019999999995},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5072.1279999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.1610000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3924.2849999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2993.9449999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2716.049},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2624.5329999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2671.9360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2622.9489999999996},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3534.4629999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4371.192},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5656.6589999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5730.8920000000007},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.2880000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4309.7510000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3940.366},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3006.2150000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2727.181},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2635.29},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2682.8870000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2633.7}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B134,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7092.4359999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6528.0919999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.7030000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6832.3429999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6517.7290000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6914.1930000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6727.7849999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6739.8270000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6459999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7179.9639999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6608.6740000000009},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6884.3220000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6916.655999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6370.6090000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6999.6729999999989},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6810.7870000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.9639999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6460000000006},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5060.393},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5180.8370000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5340.5190000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5381.1030000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4782.2189999999991},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5007.4849999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4857.6400000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5383.4939999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5122.8360000000011},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5244.7280000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.1059999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5447.5290000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4674.3019999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5069.3580000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.5520000000006},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5449.956000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12152.829},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11708.929},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.222000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12213.446},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11299.948},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11921.678},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11585.424999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12123.321},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12302.800000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11853.402000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12290.428},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12364.184999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11044.911},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.030999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.339},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.920000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.8850000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2912.4209999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3348.7699999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3586.6649999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3089.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2818.5729999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2604.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.8649999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2780.2910000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3630.415},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3549.482},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2454.9850000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2773.2179999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2918.0680000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3355.2860000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3593.6849999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2972.15},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2824.049},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.9810000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2554.7669999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2785.6590000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3637.4740000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3439.4780000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.7669999999998},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1585.7090000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1857.471},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2335.6559999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2297.1909999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1836},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1744.11},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1430.2079999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1452.7910000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1580.6369999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1986.5480000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1759.962},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.8779999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1495.598},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1861.0719999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2340.203},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2301.6880000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1791.557},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.4969999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1432.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1455.587},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1583.69},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.405},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.318},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1446.808},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4260.594000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4769.8919999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5684.4259999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5883.8559999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4925.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4562.683},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4035.1719999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6559999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4360.9279999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.9629999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.4439999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3988.8630000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4268.8159999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4779.1399999999994},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5695.4889999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5895.3729999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.7070000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4571.5460000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4042.9450000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4010.3539999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4369.3490000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5627.8789999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5319.7960000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3996.5749999999998}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19273.812999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22204.276999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26322.223000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28134.676000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25186.278999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23589.553},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20366.217000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16712.599999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15393.126},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15488.948999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16026.389999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15040.258},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20072.736000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22325.537},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26345.044999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28179.525000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24919.592000000004},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23701.32},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20484.407999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16854.557000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15534.710999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15630.302999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15653.162},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15721.9},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12422.335999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.659999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18548.391},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18664.605},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15825.225},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15863.040999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.393},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10924.835999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9828.8080000000009},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9411.1370000000006},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8894.4330000000009},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10468.986000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11855.404},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14843.282999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18564.471000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18694.357},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15866.623},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15938.203},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12812.317999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11017.633},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9919.2109999999993},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9497.0229999999992},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9492.9590000000007},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10014.103999999999},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31696.148999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36966.936999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44870.614000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46799.281000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41011.504000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39452.593999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33104.61},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27637.435999999994},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25221.934000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24900.085999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24920.822999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25509.243999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31928.14},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37168.82},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44909.516000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46873.881999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40786.215000000004},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39639.523000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33296.725999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27872.190000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25453.921999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25127.325999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25146.120999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25736.004000000001}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0}]

{"sheet":"Effective Rates","index":35,"n_rows":140,"n_cols":36,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rates and Impacts"]
[null,null,null,null,null,null,null,null,null,"Effective Rates",null,null,null,null,null,null,null,null,null,"Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Rank Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Customer Size"]
[null,null,null,"Tier 1 vs. Market True-up Calculation",null,null,null,null,null,"Without PLVS",null,null,null,null,"With PLVS",null,null,null,null,"Without PLVS",null,null,null,"With PLVS",null,null,null,"Without PLVS",null,null,null,"With PLVS"]
[null,null,null,null,null,null,null,null,null,"Status Quo_Demand","Alternative 1_Demand","Alternative 2_Demand","Alternative 3_Demand","Alternative 4_Demand","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,"BESID","Customer","Tier 1 Energy","RHWM Energy","Load Shaping","Above-RHWM","Check 1","Check 2","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4",{"$f":"+T5","v":"Alternative 1"},{"$f":"+U5","v":"Alternative 2"},"Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4"]
[{"$f":"IF(ISERROR(J6-'Status Quo'!U4),\"\",J6-'Status Quo'!U4)","v":-0.25697582796028229},10005,"Alder Mutual",{"$f":"IF(StagingTRM!C8=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":6004.7060000000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B6,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4807.0560000000005},{"$f":"SUM(StagingTRM!S8:BN8)","v":2393.2452206828789},{"$f":"VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":2394.6480000000001},{"$f":"IF(D6=\"\",\"\",IF(D6>E6,(D6-E6)*2,0))","v":2395.2999999999993},{"$f":"IF(F6<0,MIN(F6,G6),0)","v":0},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.263974456219017},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.804631149942267},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.576781098701439},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.216579640465802},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.724164204308472},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.26072115663959},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.801377850362819},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.573527799121997},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.213326340886347},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.720910904729017},{"$f":"IF($J6=\"\",\"\",(K6-$J6)/$J6)","v":1.4908919990994834E-2},{"$f":"IF($J6=\"\",\"\",(L6-$J6)/$J6)","v":8.6258234838563607E-3},{"$f":"IF($J6=\"\",\"\",(M6-$J6)/$J6)","v":0.10899536643504724},{"$f":"IF($J6=\"\",\"\",(N6-$J6)/$J6)","v":9.5416726930107817E-2},{"$f":"IF($O6=\"\",\"\",(P6-$O6)/$O6)","v":1.4910257614229231E-2},{"$f":"IF($O6=\"\",\"\",(Q6-$O6)/$O6)","v":8.6265973898075627E-3},{"$f":"IF($O6=\"\",\"\",(R6-$O6)/$O6)","v":0.10900514546228232},{"$f":"IF($O6=\"\",\"\",(S6-$O6)/$O6)","v":9.5425287686421029E-2},{"$f":"IF(T6=\"\",\"\",RANK(T6,T$6:T$140,1))","v":95},{"$f":"IF(U6=\"\",\"\",RANK(U6,U$6:U$140,1))","v":107},87,129,95,107,87,129,{"$f":"IF(D6=\"\",\"\",RANK(D6,$D$6:$D$140,1))","v":8}]
[{"$f":"IF(ISERROR(J7-'Status Quo'!U5),\"\",J7-'Status Quo'!U5)","v":-3.5901385510053245},10015,"Asotin County PUD #1",{"$f":"IF(StagingTRM!C9=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":5112.6334999999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B7,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":5026.3559999999998},{"$f":"SUM(StagingTRM!S9:BN9)","v":175.38135821367868},{"$f":"VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":166.65600000000001},{"$f":"IF(D7=\"\",\"\",IF(D7>E7,(D7-E7)*2,0))","v":172.55500000000029},{"$f":"IF(F7<0,MIN(F7,G7),0)","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":35.97590591209277},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":50.571155604247487},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":51.38349267845831},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":29.477123111514047},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":50.800896215510669},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":35.517915677246258},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":50.113165369400981},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":50.925502443611791},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":29.019132876667541},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":50.342905980664156},{"$f":"IF($J7=\"\",\"\",(K7-$J7)/$J7)","v":0.40569512628308102},0.42827515737933114,-0.18064264500964947,0.41208108392441334,{"$f":"IF($O7=\"\",\"\",(P7-$O7)/$O7)","v":0.41092641315956602},0.43379760530925671,-0.18297196433579049,0.41739471533559586,{"$f":"IF(T7=\"\",\"\",RANK(T7,T$6:T$140,1))","v":134},{"$f":"IF(U7=\"\",\"\",RANK(U7,U$6:U$140,1))","v":134},{"$f":"IF(V7=\"\",\"\",RANK(V7,V$6:V$140,1))","v":10},{"$f":"IF(W7=\"\",\"\",RANK(W7,W$6:W$140,1))","v":134},{"$f":"IF(X7=\"\",\"\",RANK(X7,X$6:X$140,1))","v":134},{"$f":"IF(Y7=\"\",\"\",RANK(Y7,Y$6:Y$140,1))","v":134},{"$f":"IF(Z7=\"\",\"\",RANK(Z7,Z$6:Z$140,1))","v":10},{"$f":"IF(AA7=\"\",\"\",RANK(AA7,AA$6:AA$140,1))","v":134},{"$f":"IF(D7=\"\",\"\",RANK(D7,$D$6:$D$140,1))","v":6}]
[{"$f":"IF(ISERROR(J8-'Status Quo'!U6),\"\",J8-'Status Quo'!U6)","v":0.34787659297249718},10024,"Benton County PUD #1",{"$f":"IF(StagingTRM!C10=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":1762499.0885000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B8,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1762496.5560000001},{"$f":"SUM(StagingTRM!S10:BN10)","v":3.8861353228494409},{"$f":"VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":81166.079999999987},5.0649999999441206,0,{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.976099633842644},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.190706448340414},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.952220589774058},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.947723839523988},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.190726009988175},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.531014828776385},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":33.745621643274148},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.507135784707792},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.502639034457729},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":33.74564120492191},6.3164052616565373E-3,-7.0281887344128362E-4,8.7462193651015568E-2,6.3169810089604359E-3,6.4002481163673965E-3,-7.121479678002515E-4,8.8623151457112789E-2,6.4008315060399452E-3,78,72,69,44,78,72,69,44,128]
[{"$f":"IF(ISERROR(J9-'Status Quo'!U7),\"\",J9-'Status Quo'!U7)","v":0.41976573723817978},10025,"Benton REA",{"$f":"IF(StagingTRM!C11=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":523328.90299999993},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B9,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":523328.74799999996},{"$f":"SUM(StagingTRM!S11:BN11)","v":-4.944878172582321},{"$f":"VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":83708.639999999999},0.30999999993946403,-4.944878172582321,{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.135586753409477},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.982542940718737},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.095297351771215},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":35.632549466461562},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":32.7911409126718},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.814985443903112},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":31.661941631212354},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.774696042264843},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":35.311948156955175},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":32.470539603165413},-4.7624402773508538E-3,-1.2537316323930885E-3,0.1088190092773417,2.0399632478867707E-2,-4.810431642680078E-3,-1.2663655530915786E-3,0.10991558425252106,2.0605200666151149E-2,44,69,86,63,44,69,89,63,106]
[{"$f":"IF(ISERROR(J10-'Status Quo'!U8),\"\",J10-'Status Quo'!U8)","v":-0.17659813491472676},10027,"Big Bend Elec Coop",{"$f":"IF(StagingTRM!C12=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":536797.88},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B10,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":536793.76800000004},{"$f":"SUM(StagingTRM!S12:BN12)","v":5.2637462396105548},{"$f":"VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":119460.76800000001},8.2239999999292195,0,{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.481914802843665},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.344912201360138},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.496679938705078},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.74306139941881},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":28.404031259035126},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.225050288546697},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":27.088047687063163},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.239815424408121},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.486196885121846},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":28.147166744738158},-4.9851912600118609E-3,5.3726736173003353E-4,4.5890055537347381E-2,3.3553573788681033E-2,-5.0322258372896209E-3,5.4233640360383723E-4,4.6323021746839534E-2,3.3870147030706704E-2,43,79,38,95,43,79,38,95,107]
[{"$f":"IF(ISERROR(J11-'Status Quo'!U9),\"\",J11-'Status Quo'!U9)","v":0.51520793400695908},10029,"Blachly Lane Elec Coop",{"$f":"IF(StagingTRM!C13=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":154525.6715},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B11,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":154527.552},{"$f":"SUM(StagingTRM!S13:BN13)","v":-4.3264280528146628},{"$f":"VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":71237.472000000009},0,-4.3264280528146628,{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.525539414228135},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.537680355689275},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.392542452025012},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":37.10555108595878},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.626385205126468},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.487564182969869},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":33.499705124430996},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.354567220766718},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":37.0675758547005},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.588409973868188},3.6214007807993878E-4,-3.9670342230699309E-3,0.10678461060678116,3.2836035158054389E-2,3.6255074853430865E-4,-3.9715328793841322E-3,0.10690570541858786,3.2873271548909941E-2,58,26,85,93,58,28,85,92,62]
[{"$f":"IF(ISERROR(J12-'Status Quo'!U10),\"\",J12-'Status Quo'!U10)","v":0.62720831237998453},10044,"Canby, City of",{"$f":"IF(StagingTRM!C14=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":178147.47149999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B12,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":178150.54800000001},{"$f":"SUM(StagingTRM!S14:BN14)","v":-11.298502197341804},{"$f":"VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":63884.088000000003},0,-11.298502197341804,{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.873439567409704},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":37.053358241639579},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.728877834379858},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":40.677271415631303},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.052926527674622},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.730209929038011},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.910128603267893},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.585648196008172},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":40.534041777259617},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.909696889302921},4.8793569664408003E-3,-3.9204840862639735E-3,0.10315912735148215,4.8676489736410511E-3,4.8983840434748552E-3,-3.93577203367825E-3,0.10356139688748113,4.8866303952979058E-3,73,35,80,41,73,32,80,41,69]
[{"$f":"IF(ISERROR(J13-'Status Quo'!U11),\"\",J13-'Status Quo'!U11)","v":-2.0414044622018821},10046,"Central Electric Coop",{"$f":"IF(StagingTRM!C15=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":717997.9325},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B13,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":717996.97199999995},{"$f":"SUM(StagingTRM!S15:BN15)","v":2.2792344751796918},{"$f":"VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":274995.288},1.921000000089407,0,{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":33.250537344753162},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":36.166380338870219},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.250960111145098},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":37.628646032587},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.220776478713674},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":33.140878291260528},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.056721285377563},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.141301057652456},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":37.518986979094365},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.111117425221039},8.7693108952934501E-2,6.0162118453932177E-2,0.13167031384906897,0.11940375858578428,8.7983274567770373E-2,6.0361187437795005E-2,0.13210599457734873,0.1197988508049737,133,132,110,133,133,132,110,133,114]
[{"$f":"IF(ISERROR(J14-'Status Quo'!U12),\"\",J14-'Status Quo'!U12)","v":1.467639911877356},10047,"Central Lincoln PUD",{"$f":"IF(StagingTRM!C16=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":1336753.8050000002},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B14,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1374335.5560000001},{"$f":"SUM(StagingTRM!S16:BN16)","v":-1.7917332241195254},{"$f":"VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-1.7917332241195254,{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.970680873213915},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.572816832767728},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.826123627369896},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":37.291672091586541},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.572807708945739},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.470663863882564},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":35.07279982343637},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.326106618038551},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":36.791655082255204},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.072790699614387},-1.1060787029540557E-2,-4.0187520039873994E-3,3.6724109366423507E-2,-1.1061040675614748E-2,-1.1216706909489588E-2,-4.0754028850079017E-3,3.7241795739766756E-2,-1.121696413111976E-2,15,19,34,12,14,16,34,11,126]
[{"$f":"IF(ISERROR(J15-'Status Quo'!U13),\"\",J15-'Status Quo'!U13)","v":-1.7322727503760404E-2},10055,"Albion, City of",{"$f":"IF(StagingTRM!C17=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":3424.8039999999992},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B15,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":3491.2560000000003},{"$f":"SUM(StagingTRM!S17:BN17)","v":-3.1669790893598275},{"$f":"VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-3.1669790893598275,{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.907566438186841},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":37.948136306299524},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":37.990114669121262},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":44.481597337578052},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.941841761057653},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.406399673499067},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":37.446969541611736},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":37.488947904433466},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":43.980430572890263},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.440674996369857},2.8193944183652432E-2,2.9331335967314007E-2,0.20521620985432007,2.8023395273243674E-2,2.8582059128195548E-2,2.9735108130519366E-2,0.20804119515571001,2.8409162458974485E-2,114,124,133,82,115,124,133,82,4]
[{"$f":"IF(ISERROR(J17-'Status Quo'!U15),\"\",J17-'Status Quo'!U15)","v":0.74833480971540922},10059,"Bandon, City of",{"$f":"IF(StagingTRM!C19=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":66680.032500000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B17,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":67009.308000000005},{"$f":"SUM(StagingTRM!S19:BN19)","v":3.8474259541194442},{"$f":"VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.180440885190272},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.056722387955475},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.445753433355776},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.668001831636573},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.056722387955482},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.680425544826285},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.55670704759148},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.945738092991782},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.1679864912726},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.556707047591495},2.4219757452538133E-2,7.3330380082268195E-3,6.8754301649887675E-2,2.4219757452538328E-2,2.4559166248292054E-2,7.4358011182399557E-3,6.9717804887756321E-2,2.4559166248292453E-2,112,102,53,73,112,102,53,74,37]
[{"$f":"IF(ISERROR(J26-'Status Quo'!U24),\"\",J26-'Status Quo'!U24)","v":1.1142827413323317},10071,"Drain, City of",{"$f":"IF(StagingTRM!C28=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":16352.943499999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B26,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":16789.608},{"$f":"SUM(StagingTRM!S28:BN28)","v":-2.7196899652429352},{"$f":"VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-2.7196899652429352,{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.540090903484845},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":37.003260465787186},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.521656221253345},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":39.931642457537748},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.002128382580317},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.03986847776504},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.503038040067395},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.021433795533568},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":39.431420031817972},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.50190595686054},1.2675654352522908E-2,-5.0450564778815486E-4,9.2817271938681709E-2,1.2644672404233307E-2,1.2851588584128968E-2,-5.1150803291209637E-4,9.4105547475717463E-2,1.2820176615809678E-2,92,75,74,53,92,75,74,53,10]
[{"$f":"IF(ISERROR(J35-'Status Quo'!U33),\"\",J35-'Status Quo'!U33)","v":9.9685036097540092E-2},10083,"Monmouth, City of",{"$f":"IF(StagingTRM!C37=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":76496.808500000014},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B35,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":73360.23599999999},{"$f":"SUM(StagingTRM!S37:BN37)","v":6272.7218104192079},{"$f":"VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":6271.4639999999999},6273.1450000000477,0,{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.736315428094905},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.326579609312425},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.888702165510452},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":43.57406989500921},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.884788687565333},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.33841000763325},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.928674188850763},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.490796745048783},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":43.176164474547534},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.486883267103671},1.6067593451849091E-2,4.1481225223530746E-3,0.18613065538099616,3.126261428472242E-2,1.6243533525366751E-2,4.1935444446667483E-3,0.18816878519115018,3.1604939765641174E-2,101,91,128,91,101,91,129,91,40]
[{"$f":"IF(ISERROR(J44-'Status Quo'!U42),\"\",J44-'Status Quo'!U42)","v":-0.35140432048107328},10103,"Clark County PUD #1",{"$f":"IF(StagingTRM!C46=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":2793829.6144999997},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B44,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":2793829.3680000002},{"$f":"SUM(StagingTRM!S46:BN46)","v":-2.836028199235443},{"$f":"VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":160092.84},0.49299999885261059,-2.836028199235443,{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":36.737236071888631},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":36.931180823346388},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":36.592678862308034},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":43.918313507859303},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.931175114708644},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":37.706352482601325},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":37.900297234059089},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":37.561795273020742},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":44.88742991857201},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.900291525421345},5.2792417774227525E-3,-3.9348961717675995E-3,0.19547135832207144,5.2790863863712133E-3,5.1435564218855366E-3,-3.8337627498519068E-3,0.19044741703096893,5.1434050246442764E-3,75,33,130,42,75,42,130,42,130]
[{"$f":"IF(ISERROR(J53-'Status Quo'!U51),\"\",J53-'Status Quo'!U51)","v":1.5616116785551881},10121,"Coos Curry Elec Coop",{"$f":"IF(StagingTRM!C55=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":346337.44},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B53,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":358555.5},{"$f":"SUM(StagingTRM!S55:BN55)","v":0.78451639735249046},{"$f":"VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":34.043649801030696},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":34.092133870516996},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":33.916408961447992},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":36.383721050980064},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.908972243525881},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":33.57363538108855},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B53,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":33.622119450574843},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":33.446394541505853},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":35.913706631037911},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.438957823583728},1.4241736643887015E-3,-3.7375792644551279E-3,6.8737378736592469E-2,2.5418027959769055E-2,1.4441113968135459E-3,-3.789903540036946E-3,6.9699668307814017E-2,2.577386787796589E-2,61,47,52,75,61,45,52,76,96]
[{"$f":"IF(ISERROR(J62-'Status Quo'!U60),\"\",J62-'Status Quo'!U60)","v":-0.72056105200616116},10172,"U.S. Airforce Base, Fairchild",{"$f":"IF(StagingTRM!C64=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":46379.690999999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B62,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":53526.744000000006},{"$f":"SUM(StagingTRM!S64:BN64)","v":-0.3431971047625666},{"$f":"VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.3431971047625666,{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.244066800634911},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.40886513200298},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.160489054448099},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":38.13624035853244},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.408814762153824},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":35.744042246409194},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B62,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":35.908840577777262},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":35.660464500222396},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.63621580430673},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.908790207928121},4.5469050775831105E-3,-2.305970426733344E-3,5.2206436112858676E-2,4.5455153370379149E-3,4.6105118786508754E-3,-2.3382287210449407E-3,5.2936753623259315E-2,4.6091026969809854E-3,72,63,41,40,72,63,42,40,30]
[{"$f":"IF(ISERROR(J71-'Status Quo'!U69),\"\",J71-'Status Quo'!U69)","v":0.60904027567556085},10197,"Harney Elec Coop",{"$f":"IF(StagingTRM!C73=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":199586.77700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B71,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":199589.31599999999},{"$f":"SUM(StagingTRM!S73:BN73)","v":-8.8950491525465623},{"$f":"VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":98269.776000000013},{"$f":"IF(D71=\"\",\"\",IF(D71>E71,(D71-E71)*2,0))","v":0},{"$f":"IF(F71<0,MIN(F71,G71),0)","v":-8.8950491525465623},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.08766354580186},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.079081626208051},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.310526347196301},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":13.745095084861823},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":27.266393943759788},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.078453346788208},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B71,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":26.069871427194396},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":26.301316148182629},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":13.735884885848169},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":27.257183744746129},{"$f":"IF($J71=\"\",\"\",(K71-$J71)/$J71)","v":-3.2896466863509695E-4},8.5428425203032659E-3,-0.47311896825372296,4.5183440666828681E-2,{"$f":"IF($O71=\"\",\"\",(P71-$O71)/$O71)","v":-3.2908084999101755E-4},8.5458596194650394E-3,-0.47328606097953796,4.5199398226700882E-2,{"$f":"IF(T71=\"\",\"\",RANK(T71,T$6:T$140,1))","v":55},{"$f":"IF(U71=\"\",\"\",RANK(U71,U$6:U$140,1))","v":106},{"$f":"IF(V71=\"\",\"\",RANK(V71,V$6:V$140,1))","v":1},{"$f":"IF(W71=\"\",\"\",RANK(W71,W$6:W$140,1))","v":103},{"$f":"IF(X71=\"\",\"\",RANK(X71,X$6:X$140,1))","v":55},{"$f":"IF(Y71=\"\",\"\",RANK(Y71,Y$6:Y$140,1))","v":106},{"$f":"IF(Z71=\"\",\"\",RANK(Z71,Z$6:Z$140,1))","v":1},{"$f":"IF(AA71=\"\",\"\",RANK(AA71,AA$6:AA$140,1))","v":102},{"$f":"IF(D71=\"\",\"\",RANK(D71,$D$6:$D$140,1))","v":71}]
[{"$f":"IF(ISERROR(J75-'Status Quo'!U73),\"\",J75-'Status Quo'!U73)","v":-0.58487528325346005},10209,"Inland P & L",{"$f":"IF(StagingTRM!C77=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":920094.10699999984},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B75,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":920095.08},{"$f":"SUM(StagingTRM!S77:BN77)","v":-6.5676518207474146},{"$f":"VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":412228.24800000002},0,-6.5676518207474146,{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":32.91151554264048},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":33.216686644695493},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":32.953015309585048},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":36.691205432885738},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.383106859029525},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":32.861989844606285},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B75,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":33.167160946661291},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":32.903489611550853},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":36.641679734851536},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.333581160995323},9.2724718695992685E-3,1.2609497393336611E-3,0.11484399390080519,4.4713568856543137E-2,9.2864462407194828E-3,1.2628500933999193E-3,0.11501707316319497,4.4780955850443532E-2,83,83,96,101,84,83,96,101,121]
[{"$f":"IF(ISERROR(J82-'Status Quo'!U80),\"\",J82-'Status Quo'!U80)","v":0.20177465480348644},10239,"Lincoln Elec Coop (MT)",{"$f":"IF(StagingTRM!C84=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":122810.23299999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B82,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":122808},{"$f":"SUM(StagingTRM!S84:BN84)","v":-0.72180005754125887},{"$f":"VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":19771.175999999999},4.4659999999857973,-0.72180005754125887,{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.380989641837743},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.900061604261268},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.541826835946587},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":38.731165998874062},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.929946276098846},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.066920176344908},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":34.585992138768425},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.227757370453745},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":38.417096533381226},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.615876810606011},1.5097644594612625E-2,4.6780850634131552E-3,0.12652853807741035,4.5052706463580068E-2,1.5236832673355247E-2,4.7212132260936578E-3,0.1276950289171416,4.5468055998107333E-2,96,92,108,102,97,92,108,103,56]
[{"$f":"IF(ISERROR(J91-'Status Quo'!U89),\"\",J91-'Status Quo'!U89)","v":-2.2006581396350775},10273,"Nespelem Valley Elec Coop",{"$f":"IF(StagingTRM!C93=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":51588.966},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B91,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":51588.132000000005},{"$f":"SUM(StagingTRM!S93:BN93)","v":2.410602326881417},{"$f":"VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":39516.696000000004},1.6679999999905704,0,{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":31.356145607209957},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":32.002525092172235},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":31.869828709646928},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":35.09493052747473},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":33.320705064421894},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":31.59305622730388},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B91,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":32.239435712266157},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":32.106739329740861},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":35.331841147568653},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":33.557615684515817},2.0614124358883285E-2,1.6382214474691563E-2,0.11923611298083417,6.2653091416956908E-2,2.045954276508561E-2,1.625936720845127E-2,0.11834198291438415,6.2183267205218745E-2,105,115,100,117,105,114,97,115,32]
[{"$f":"IF(ISERROR(J100-'Status Quo'!U98),\"\",J100-'Status Quo'!U98)","v":0.50970508311024076},10304,"Parkland L & W",{"$f":"IF(StagingTRM!C102=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":117803.73749999996},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B100,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":123404.496},{"$f":"SUM(StagingTRM!S102:BN102)","v":-0.63011509655325426},{"$f":"VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.63011509655325426,{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.34693804485466},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.054446743223288},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.202380509282456},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":39.290170573422216},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.054410333640625},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.846916044298794},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B100,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":35.554424742667422},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.702358508726583},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":38.790148572866372},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.554388333084759},-8.0472061022146546E-3,-3.9771585544237618E-3,8.0976079056106501E-2,-8.0482078257330877E-3,-8.1594550914761629E-3,-4.0326352033622755E-3,8.2105599403039256E-2,-8.1604707878506471E-3,36,24,63,23,36,20,63,23,54]
[{"$f":"IF(ISERROR(J109-'Status Quo'!U107),\"\",J109-'Status Quo'!U107)","v":-0.64163023096552507},10349,"Seattle City Light",{"$f":"IF(StagingTRM!C111=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":4035803.1585000004},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B109,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4595747.2919999994},{"$f":"SUM(StagingTRM!S111:BN111)","v":-0.84929191922128666},{"$f":"VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.84929191922128666,{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":41.436255801659655},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":41.038391985990984},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":41.291698637484778},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":43.726348853883771},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":41.03839055353297},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":43.508912359966537},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B109,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":43.11104854429788},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":43.364355195791681},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":45.799005412190674},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":43.111047111839873},-9.6018283498659068E-3,-3.4886637650568585E-3,5.5267856806029032E-2,-9.6018629200264067E-3,-9.1444210872699272E-3,-3.3224724851514753E-3,5.2635033330120644E-2,-9.144454010593649E-3,31,54,42,21,32,55,41,21,132]
[{"$f":"IF(ISERROR(J118-'Status Quo'!U116),\"\",J118-'Status Quo'!U116)","v":-1.2863572095041249},10378,"Coulee Dam, City of",{"$f":"IF(StagingTRM!C120=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":17884.327500000007},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B118,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":17728.212},{"$f":"SUM(StagingTRM!S120:BN120)","v":315.23598501767719},{"$f":"VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":315.69600000000003},312.23100000001432,0,{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":37.474634614617194},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":39.102119544202353},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":38.44516237514619},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":41.235884081241799},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.22095835341625},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":36.996357762147547},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B118,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":38.623842691732712},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":37.96688552267657},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":40.757607228772173},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.742681500946617},4.3428973926548931E-2,2.5898258128724629E-2,0.10036787563920659,4.6600153857614734E-2,4.3990409543782444E-2,2.6233062367074664E-2,0.10166539881590482,4.7202585455204026E-2,122,122,78,105,122,122,79,105,12]
[{"$f":"IF(ISERROR(J127-'Status Quo'!U125),\"\",J127-'Status Quo'!U125)","v":0.54523959674883571},10436,"Vigilante Elec Coop",{"$f":"IF(StagingTRM!C129=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":167998.81550000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B127,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":168001.34400000001},{"$f":"SUM(StagingTRM!S129:BN129)","v":-10.567738638803348},{"$f":"VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":102997.82400000001},0,-10.567738638803348,{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":30.072052787540212},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":29.742578729589361},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":29.949709814848081},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":33.038653413140281},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":30.987300976288751},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":30.172012582201731},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B127,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":29.842538524250884},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":30.049669609509593},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":33.138613207801804},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":31.087260770950266},-1.0956154549162071E-2,-4.068327944104352E-3,9.8649754526542469E-2,3.0435174985053048E-2,-1.0919856839288263E-2,-4.0548495848204509E-3,9.832292816124738E-2,3.0334343334074899E-2,21,9,77,88,20,18,77,87,67]
[{"$f":"IF(ISERROR(J129-'Status Quo'!U127),\"\",J129-'Status Quo'!U127)","v":-0.86534464654272369},10442,"Wasco Elec Coop",{"$f":"IF(StagingTRM!C131=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":110608.91700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B129,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":117509.71200000001},{"$f":"SUM(StagingTRM!S131:BN131)","v":3.2279881573208513},{"$f":"VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":32.924406611685313},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":34.351067500750425},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":34.018517366432491},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.846356408930177},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.30404560259413},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":32.459392345146817},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B129,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":33.886053234211928},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":33.553503099893973},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.381342142391667},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.839031336055619},4.3331407787886154E-2,3.3230993883997979E-2,0.11911983239366601,7.227583533925408E-2,4.3952174886552342E-2,3.3707062138233233E-2,0.12082634682565897,7.3311261209256587E-2,121,126,99,120,121,126,102,120,52]
[{"$f":"IF(ISERROR(J138-'Status Quo'!U136),\"\",J138-'Status Quo'!U136)","v":1.2759763965130801},11680,"Weiser, City of",{"$f":"IF(StagingTRM!C140=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":57371.138000000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B138,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":55517.987999999998},{"$f":"SUM(StagingTRM!S140:BN140)","v":3710.2472078848014},{"$f":"VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":3710.424},3706.3000000000175,0,{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":37.274649739432135},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":37.347103365499166},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":37.172293959744962},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":41.803867045295696},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.786849459589611},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.855074578553356},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B138,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.92752820462038},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.752718798866169},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":41.384291884416925},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.367274298710825},1.9437775156444527E-3,-2.7459890408813845E-3,0.12150931900165354,1.3741234960972135E-2,1.965906375052773E-3,-2.777250646149817E-3,0.12289263711052704,1.389767151510601E-2,64,58,103,56,64,58,103,56,34]
[{"$f":"IF(ISERROR(J139-'Status Quo'!U137),\"\",J139-'Status Quo'!U137)","v":0.58785532426028908},12026,"Jefferson County PUD #1",{"$f":"IF(StagingTRM!C141=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":403014.79849999998},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B139,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":396257.55600000004},{"$f":"SUM(StagingTRM!S141:BN141)","v":13513.707561279514},{"$f":"VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":13513.608},13514.48499999987,0,{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.342617927359875},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.70298646551764},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.282750839620647},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":38.162297518614949},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.931248346978322},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.884357197124508},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.244725735282273},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.824490109385295},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":37.704036788379575},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.472987616742955},9.9158662394122129E-3,-1.6472970620577709E-3,5.0070129644820154E-2,1.6196698344488475E-2,1.0042496683949013E-2,-1.6683338483770044E-3,5.0709549602880495E-2,1.6403538076073299E-2,86,67,40,57,87,67,40,57,99]
[{"$f":"IF(ISERROR(J140-'Status Quo'!U138),\"\",J140-'Status Quo'!U138)","v":""},10298,"PNGC Aggregate",{"$f":"IF(StagingTRM!C142=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B140,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":0},{"$f":"SUM(StagingTRM!S142:BN142)","v":0},{"$f":"VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},"",0,{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":""},"","","","","","","","","","","","","","","","",""]

{"sheet":"RIC_c","index":36,"n_rows":140,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rate Impact Credit"]
[]
[null,null,"Marginal Demand Rate","Embedded Cost Demand Rate","Rate Credit","Tier 1 Energy","Revenue Offset"]
[null,null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS",null,null,{"$f":"+SUM(G6:G140)","v":115481509.92374663}]
[null,"BESID","Alternative 1","Alternative 1"]
[null,10005,37.986204188620107,36.686310393275285,{"$f":"IF(C6=\"\",\"\",MAX(0,C6-D6))","v":1.299893795344822},{"$f":"IF(C6=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":12009.412},{"$f":"IF(C6=\"\",\"\",F6*E6)","v":15610.960144539649}]
[null,10015,56.502521581677769,47.578927134005227,{"$f":"IF(C7=\"\",\"\",MAX(0,C7-D7))","v":8.9235944476725422},{"$f":"IF(C7=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":10225.267},{"$f":"IF(C7=\"\",\"\",F7*E7)","v":91246.135827169273}]
[null,10024,33.763645999151507,32.797270598483941,0.966375400667566,{"$f":"IF(C8=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":3524998.1770000001},3406471.5256508146]
[null,10025,31.276361912381155,30.558493985735751,0.717867926645404,{"$f":"IF(C9=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":1046657.8059999999},751362.06910044735]
[null,10027,26.094824618980731,25.899247079701148,0.19557753927958288,{"$f":"IF(C10=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":1073595.76},209971.21692179365]
[null,10029,34.386839553222856,33.28375925093696,{"$f":"IF(C11=\"\",\"\",MAX(0,C11-D11))","v":1.1030803022858962},{"$f":"IF(C11=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":309051.34299999999},{"$f":"IF(C11=\"\",\"\",F11*E11)","v":340908.44885830214}]
[null,10044,37.021467451062925,35.902884878585105,1.1185825724778198,{"$f":"IF(C12=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":356294.94299999997},398545.31390177814]
[null,10046,38.182339511401153,35.420788767623208,2.7615507437779456,{"$f":"IF(C13=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":1435995.865},3965575.4490528041]
[null,10047,32.547772073803038,32.914906148592578,0,{"$f":"IF(C14=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":2673507.6100000003},0]
[null,10055,37.7548037343225,36.314612821205614,1.4401909131168864,{"$f":"IF(C15=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":6849.6079999999984},9864.7432000127283]
[null,10059,36.504932566262795,35.361642292164348,1.1432902740984474,{"$f":"IF(C17=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":133360.065},152469.26526763677]
[null,10071,36.53232156303779,35.520352137604796,1.0119694254329943,{"$f":"IF(C26=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":32705.886999999999},33097.357675666433]
[null,10083,36.961229618300322,35.883149445637585,1.0780801726627374,{"$f":"IF(C35=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":152993.61700000003},164939.38503165674]
[null,10103,41.815149136842578,39.115944368600154,2.6992047682424243,{"$f":"IF(C44=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":5587659.2289999994},15082236.434230587]
[null,10121,33.054192684740016,32.399752595367723,0.6544400893722937,{"$f":"IF(C53=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":692674.88},453314.21037314279]
[null,10172,35.522026384208964,34.733186472293397,0.78883991191556646,{"$f":"IF(C62=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":92759.381999999998},73172.302726222377]
[null,10197,24.040918710771759,24.306168591032115,0,{"$f":"IF(C71=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":399173.55400000006},0]
[null,10209,34.260487537876791,32.965079599403069,{"$f":"IF(C75=\"\",\"\",MAX(0,C75-D75))","v":1.2954079384737227},{"$f":"IF(C75=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":1840188.2139999997},{"$f":"IF(C75=\"\",\"\",F75*E75)","v":2383794.4207013813}]
[null,10239,34.785931684324567,33.676716866975788,1.1092148173487786,{"$f":"IF(C82=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":245620.46599999999},272445.86033131188]
[null,10273,34.144801412271789,32.393955740553828,1.7508456717179612,{"$f":"IF(C91=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":103177.932},180648.63565901012]
[null,10304,34.878451670660972,34.320713081168819,0.55773858949215338,{"$f":"IF(C100=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":235607.47499999992},131407.38078030775]
[null,10349,47.139833368176845,44.812412588919521,2.3274207792573236,{"$f":"IF(C109=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":8071606.3170000007},18786024.264170479]
[null,10378,39.34652167618556,37.571712087688596,1.7748095884969644,{"$f":"IF(C118=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":35768.655000000013},63482.551861639913]
[null,10436,29.02158091569078,28.711469560550601,0.31011135514017951,{"$f":"IF(C127=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":335997.63100000011},104196.68067330003]
[null,10442,34.389393042982149,32.73789701037137,1.6514960326107797,{"$f":"IF(C129=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":221217.83400000006},365340.37519375014]
[null,11680,36.448746122911096,35.764587282383289,0.6841588405278074,{"$f":"IF(C138=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":114742.27600000001},78501.94250768167]
[null,12026,35.923322720217783,35.122767225682821,{"$f":"IF(C139=\"\",\"\",MAX(0,C139-D139))","v":0.80055549453496155},{"$f":"IF(C139=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":806029.59699999995},{"$f":"IF(C139=\"\",\"\",F139*E139)","v":645271.42263615073}]
[null,10298,"","",{"$f":"IF(C140=\"\",\"\",MAX(0,C140-D140))","v":""},{"$f":"IF(C140=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF(C140=\"\",\"\",F140*E140)","v":""}]

{"sheet":"CustomerDashboard","index":37,"n_rows":112,"n_cols":126,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Customer Impact",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M3&\" Effective Rate\"","v":"Status Quo Effective Rate"},{"$f":"IF(INDEX(StagingTRM!$C$8:$C$142,MATCH(B3,StagingTRM!$B$8:$B$142,0),1)=1,\"PNGC Customers - See PNGC Aggregate\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"V3&\" Effective Rate\"","v":"Alternative 1 Effective Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand Only","Demand"]
[null,null,null,"Tiered Rates",null,null,null,null,null,null,null,null,"Diurnal Energy Rates with Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand and PLVS","Demand_PLVS"]
[null,"Clark County PUD #1",null,{"$f":"IF(OR(ModelMode<>\"Forecast\",N3<>\"Demand Only\",AND(M3<>\"Status Quo\",V3<>\"Status Quo\")),\"These Tiered Rates calculations are not equivalent or comparable to the Status Quo to the right under a diurnal rate construct\",\"\")","v":"These Tiered Rates calculations are not equivalent or comparable to the Status Quo to the right under a diurnal rate construct"},null,null,null,null,null,null,null,null,"Status Quo","Demand and PLVS","Impact RANK:",{"$f":"+IF(M3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$140,OFFSET('Effective Rates'!$AB$6:$AB$140,0,MATCH(M3,'Effective Rates'!$AB$5:$AI$5,0)-1+IF(N3<>\"Demand Only\",4,0))))","v":"N/A"},"of 119",null,null,null,null,"Alternative 1","Demand and PLVS","Impact RANK:",{"$f":"+IF(V3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$140,OFFSET('Effective Rates'!$AB$6:$AB$140,0,MATCH(V3,'Effective Rates'!$AB$5:$AI$5,0)-1+IF(W3<>\"Demand Only\",4,0))))","v":75},"of 119"]
[null,null,null,"Tiered Rates Methodology",null,null,null,null,null,null,null,null,{"$f":"+M3","v":"Status Quo"},null,null,null,null,null,null,null,null,{"$f":"+V3","v":"Alternative 1"}]
[null,null,null,"Composite Charge","NonSlice Charge","HLH Load Shaping Charge","LLH Load Shaping Charge","Demand Charge","LDD Discount","IRD Discount","Load Shaping True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up"]
[null,"Rate",null,"$ per % TOCA","$ per % TOCA","$/MWh","$/MWh","$ per kW-Mo","%","$/MWh","$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh"]
[null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B7)>9,YEAR($B7)+1,YEAR($B7)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":40.72882811994959},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":25.928828119949582},{"$f":"TRANSPOSE(StagingPRDM!ET3:FQ3)","v":10.37},{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":40.330964346144029},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":25.530964346144021},{"$f":"+O7","v":10.37},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,{"$f":"+EOMONTH(B7,0)+1","v":"2023-11-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":8.75},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B8)>9,YEAR($B8)+1,YEAR($B8)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":33.318828119949586},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":24.408828119949586},8.75,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":32.920964346144025},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":24.010964346144025},{"$f":"+O8","v":8.75},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,{"$f":"+EOMONTH(B8,0)+1","v":"2023-12-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":13.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B9)>9,YEAR($B9)+1,YEAR($B9)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":54.648828119949592},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":45.708828119949587},13.39,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":54.250964346144031},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":45.310964346144026},13.39,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-01-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B10)>9,YEAR($B10)+1,YEAR($B10)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":42.898828119949592},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":29.748828119949582},10.84,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":42.500964346144031},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":29.350964346144021},10.84,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-02-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B11)>9,YEAR($B11)+1,YEAR($B11)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":43.338828119949589},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":35.028828119949587},10.93,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":42.940964346144028},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":34.630964346144026},10.93,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-03-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":7.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B12)>9,YEAR($B12)+1,YEAR($B12)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":28.088828119949586},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":28.858828119949589},7.62,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":27.690964346144025},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":28.460964346144028},7.62,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-04-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":4.43},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B13)>9,YEAR($B13)+1,YEAR($B13)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":13.438828119949587},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":14.688828119949587},4.43,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":13.040964346144026},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":14.290964346144026},4.43,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B14)>9,YEAR($B14)+1,YEAR($B14)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":11.228828119949586},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":9.3588281199495853},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":10.830964346144025},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":8.9609643461440243},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-06-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B15)>9,YEAR($B15)+1,YEAR($B15)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":10.888828119949586},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":3.3488281199495864},3.88,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":10.490964346144025},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":2.9509643461440254},3.88,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-10-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B19)>9,YEAR($B19)+1,YEAR($B19)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":40.72882811994959},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":25.928828119949582},10.37,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":40.330964346144029},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":25.530964346144021},10.37,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2025-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B26)>9,YEAR($B26)+1,YEAR($B26)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":11.228828119949586},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":9.3588281199495853},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":10.830964346144025},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":8.9609643461440243},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2025-08-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":15.54},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B29)>9,YEAR($B29)+1,YEAR($B29)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":64.538828119949585},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":41.948828119949589},15.54,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.9811718800504137},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":64.140964346144017},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":41.550964346144028},15.54,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":1.9903090467554105},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.3790356538559747}]
[null,"2024-01-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B35<$B$44,0,1),FALSE))*100","v":4.5091000000000001},4.5091000000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":31445.948878934985},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":13443.317134361016},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B35)-ROW($B$32),FALSE))*1000","v":46766.942307692378},-10284875.342341742,{"$f":"+HLOOKUP($B35,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B35=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B35=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":199892.02399999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":117068.65900000001},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/O10","v":0},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":500271.56299999997},-13053484.012622196,0,316960.68299999996,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":199892.02399999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":117068.65900000001},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/X10","v":0},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":500271.56299999997},-12927376.839135829,0,316960.68299999996,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2024-12-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B46<$B$44,0,1),FALSE))*100","v":4.5091000000000001},4.5091000000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":37345.471542750951},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":23751.010253663975},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B46)-ROW($B$32),FALSE))*1000","v":112618.76500000016},-12776632.124095298,{"$f":"+HLOOKUP($B46,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B46=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B46=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":196087.69399999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":126828.75199999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/O21","v":0},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":512279.75},-17532751.332573578,0,322916.44599999994,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":196087.69399999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":126828.75199999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/X21","v":8243.4188172044869},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":512279.75},-17514653.954706509,0,322916.44599999994,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2025-03-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B49<$B$44,0,1),FALSE))*100","v":4.5091000000000001},4.5091000000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-3529.1367242829874},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-11358.840391797989},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B49)-ROW($B$32),FALSE))*1000","v":89132.427884615361},-7863946.1552181244,{"$f":"+HLOOKUP($B49,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B49=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B49=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":152031.166},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":88581.834000000003},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/O24","v":0},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":429160.31299999997},-7680906.8660777137,0,240613,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":152031.166},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":88581.834000000003},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/X24","v":5757.6230458639657},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":429160.31299999997},-7629048.7574805198,0,240613,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"Charge",null,null,null,null,null,null,null,null,null,null,"$","$","$","$","$","$","$","$",null,"$","$","$","$","$","$","$","$"]
[null,"2024-02-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F11*F36","v":1175467.8945429539},325450.6200003695,351941.38207500032,0,0,0,null,{"$f":"+M11*M36","v":7461211.3056268487},3256439.2081696312,0,868663.29397557431,0,{"$f":"+R11*R36","v":0},0,0,null,{"$f":"+V11*V36","v":7392715.0906622605},3219451.9818743593,0,868663.29397557431,0,0,{"$f":"+AB11*AB36","v":0},0]
[null,"2024-08-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F17*F42","v":1029231.8667154213},-661259.3355342038,1531345.4138888901,0,0,0,null,{"$f":"+M17*M42","v":9712354.5333927814},2723826.9705763632,0,771148.3510184238,0,{"$f":"+R17*R42","v":0},0,0,null,{"$f":"+V17*V42","v":9652480.5917709805},2697992.826304011,742241.17746057233,771148.3510184238,0,0,{"$f":"+AB17*AB42","v":0},0]
[null,"2025-05-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F26*F51","v":249911.66371941089},-34429.269319589803,209008.48641826902,0,0,0,null,{"$f":"+M26*M51","v":1861318.205766503},899001.27073384577,0,706374.48945766164,0,{"$f":"+R26*R51","v":0},0,0,null,{"$f":"+V26*V51","v":1795367.3266820183},860782.80645115208,0,706374.48945766164,0,0,{"$f":"+AB26*AB51","v":0},0]
[null,"2025-08-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F29*F54","v":614492.46463542315},-395887.23588420503,1594747.2621634626,0,0,0,null,{"$f":"+M29*M54","v":9338098.4513819925},2951336.6496290495,0,781834.32029045362,0,{"$f":"+R29*R54","v":0},0,0,null,{"$f":"+V29*V54","v":9280531.6935361624},2923344.6891901442,752574.95005086798,781834.32029045362,0,0,{"$f":"+AB29*AB54","v":0},0]
[null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow TRM",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal"]
[null,"2024-09-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":167530.19399999999},44.937880420655901,103402787.80388427,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":167530.19399999999},50.672033161255555,105389848.42843124,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":167530.19399999999},51.521272078514635,105918644.99862045]
[null,"2024-12-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":322916.44599999994},39.566371680231178,131802647.87963879,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":322916.44599999994},54.295008971372056,138272749.12083814,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":322916.44599999994},54.238965440324804,138747178.36003962]
[null,"2025-04-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":197351.886},39.072427436316602,167375702.02598879,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":197351.886},17.688167338362454,173831194.76240751,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":197351.886},17.290303564556893,173946038.05530879]
[null,null,null,"Total",{"$f":"+SUM(D57:K80)/SUM(D85:D108)","v":37.088640392369712},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(M57:U80)/SUM(M85:M108)","v":37.706352482601318},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(V57:AD80)/SUM(V85:V108)","v":37.900297234059089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$S,MATCH($M$3,'Effective Rates'!$B$5:$S$5,0)+IF($N$3<>\"Demand Only\",5,0),FALSE)-N110","v":0},"check",null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$S,MATCH($V$3,'Effective Rates'!$B$5:$S$5,0)+IF($W$3<>\"Demand Only\",5,0),FALSE)-W110","v":0},"check"]
[null,null,null,"CASH FLOW IMPACT of TRM vs. PRDM rate Design to",null,null,null,{"$f":"+B3","v":"Clark County PUD #1"}]

{"sheet":"Chart Data","index":38,"n_rows":146,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AB5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AC5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AD5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AE5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+Y2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+Z2","v":"Alternative 4 with PLVS option of: Demand and PLVS"}]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AF$6:AF$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.3259846455134583E-2},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AG$6:AG$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.8302166755812464E-3},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AH$6:AH$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.47328606097953796},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AI$6:AI$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1377016716767021E-2},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.25838925040033E-2},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.981905080738343E-2},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13741949023728839},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.2583892504003494E-2},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AF$6:AF$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1441976189870778E-2},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AG$6:AG$140,0),1))","v":"United Electric Coop"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.2398323052123847E-3},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AH$6:AH$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.44241737203913728},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AI$6:AI$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1371393247912073E-2},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.2333416149524052E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.0555974290065224E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.10774594635288898},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.802277682714009E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AF$6:AF$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1371393247912278E-2},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AG$6:AG$140,0),1))","v":"Salmon River Elec Coop"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.2359233865888087E-3},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AH$6:AH$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.38598718564620571},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AI$6:AI$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1365972668569561E-2},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.1005615916879033E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.9681907191602833E-3},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.18814520190788525},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.9457815576886617E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AF$6:AF$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1371069945871946E-2},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AG$6:AG$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1617586883832859E-3},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AH$6:AH$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.3741094059777838},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AI$6:AI$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1357200533862154E-2},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8582059128195548E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.9735108130519366E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.20804119515571001},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8409162458974485E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1363722760735004E-2},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AG$6:AG$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1572507109855321E-3},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AH$6:AH$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.37042439625447943},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AI$6:AI$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1346217420060424E-2},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.596297419947084E-4},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.4000658573495402E-3},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.28202263423678453},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.9146063564700683E-4},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AF$6:AF$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1357200533862357E-2},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AG$6:AG$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1314881129533489E-3},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AH$6:AH$140,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.3693998633586999},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AI$6:AI$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1274122028805802E-2},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.41092641315956602},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.43379760530925671},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.18297196433579049},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.41739471533559586},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AF$6:AF$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1345265463145803E-2},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AG$6:AG$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1288186360962957E-3},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AH$6:AH$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.32617631062019115},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1236248811913265E-2},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.0412628355496923E-3},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.0526228765447983E-3},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.16168821168818928},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11554475708296431},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AF$6:AF$140,0),1))","v":"Salmon River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1317215861098295E-2},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AG$6:AG$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1264488940297057E-3},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AH$6:AH$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.32522579228734949},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1234001001331491E-2},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.4910257614229231E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.6265973898075627E-3},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10900514546228232},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.5425287686421029E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AF$6:AF$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1274122028806004E-2},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AG$6:AG$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1221124856682823E-3},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AH$6:AH$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.28575817937000408},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AI$6:AI$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1225737200629332E-2},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.7051602898578637E-3},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.9976529482495778E-3},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.0552215967655424E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.276346899313637E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1236248811913265E-2},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AG$6:AG$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1068826141155111E-3},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AH$6:AH$140,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.18297196433579049},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AI$6:AI$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1220038574578501E-2},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2851588584128968E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.1150803291209637E-4},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.4105547475717463E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2820176615809678E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1233403681815954E-2},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AG$6:AG$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.0962637084916596E-3},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AH$6:AH$140,0),1))","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.10774594635288898},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AI$6:AI$140,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.121696413111976E-2},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8380903911294016E-3},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3070940000098055E-5},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.8941982554145118E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.7936049126269669E-3},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AF$6:AF$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1225737200629532E-2},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.0825031084656344E-3},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AH$6:AH$140,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.6744091294314332E-2},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1101697486776127E-2},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.3990409543782444E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.6233062367074664E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10166539881590482},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.7202585455204026E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AF$6:AF$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1220038574578702E-2},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.0814693780222445E-3},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AH$6:AH$140,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.4404524724760302E-2},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AI$6:AI$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1007780112074565E-2},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.4109067876859226E-3},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.7738072827345499E-3},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.9046509821965473E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.4109067876857235E-3},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A16=\"\",\"\",IF(A16+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A16+1))","v":15},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=0,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1106179119332043E-2},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=1,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B17=CustomerDashboard!$B$3,VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AG$6:AG$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=0,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.0766133898047664E-3},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=1,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F17=CustomerDashboard!$B$3,VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AH$6:AH$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=0,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.635332769579676E-2},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=1,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J17=CustomerDashboard!$B$3,VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AI$6:AI$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=0,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.0885849295733373E-2},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=1,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N17=CustomerDashboard!$B$3,VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.4173269318644927E-3},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.0180326595942311E-3},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11223103719099609},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.4014960132892208E-3},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A27=\"\",\"\",IF(A27+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A27+1))","v":26},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AF$6:AF$140,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=0,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.0443755687107795E-2},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=1,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B28=CustomerDashboard!$B$3,VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AG$6:AG$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=0,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.987479670952131E-3},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=1,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F28=CustomerDashboard!$B$3,VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AH$6:AH$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=0,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.8443429364708825E-3},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=1,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J28=CustomerDashboard!$B$3,VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AI$6:AI$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=0,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.0666390374813404E-3},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=1,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N28=CustomerDashboard!$B$3,VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.3503752132538552E-2},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.038625976377312E-3},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10637375571539349},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.3503752132538552E-2},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A35=\"\",\"\",IF(A35+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A35+1))","v":34},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AF$6:AF$140,0),1))","v":"Springfield Utility Board"},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=0,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9194696087343851E-3},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=1,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B36=CustomerDashboard!$B$3,VLOOKUP(B36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AG$6:AG$140,0),1))","v":"Burley, City of"},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=0,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.9172559882546861E-3},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=1,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F36=CustomerDashboard!$B$3,VLOOKUP(F36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AH$6:AH$140,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=0,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.7241795739766756E-2},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=1,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J36=CustomerDashboard!$B$3,VLOOKUP(J36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AI$6:AI$140,0),1))","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=0,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.9146063564700683E-4},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=1,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N36=CustomerDashboard!$B$3,VLOOKUP(N36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Weiser, City of"},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.965906375052773E-3},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.777250646149817E-3},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.12289263711052704},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.389767151510601E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A45=\"\",\"\",IF(A45+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A45+1))","v":44},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AF$6:AF$140,0),1))","v":"Benton REA"},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=0,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.810431642680078E-3},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=1,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B46=CustomerDashboard!$B$3,VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AG$6:AG$140,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=0,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.7945639839753707E-3},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=1,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F46=CustomerDashboard!$B$3,VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AH$6:AH$140,0),1))","v":"Plummer, City of"},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=0,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.3196454975467664E-2},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=1,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J46=CustomerDashboard!$B$3,VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AI$6:AI$140,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=0,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.4008315060399452E-3},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=1,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N46=CustomerDashboard!$B$3,VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Ferry County PUD #1"},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.0373162770062684E-5},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.0397301505155167E-3},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.17517198483298349},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8540480703237198E-2},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A54=\"\",\"\",IF(A54+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A54+1))","v":53},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AF$6:AF$140,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(B55,StagingTRM!$B:$E,4,FALSE)=0,B55<>CustomerDashboard!$B$3),VLOOKUP(B55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.8487760385251168E-3},{"$f":"IF(AND(VLOOKUP(B55,StagingTRM!$B:$E,4,FALSE)=1,B55<>CustomerDashboard!$B$3),VLOOKUP(B55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B55=CustomerDashboard!$B$3,VLOOKUP(B55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AG$6:AG$140,0),1))","v":"Bonners Ferry, City of"},{"$f":"IF(AND(VLOOKUP(F55,StagingTRM!$B:$E,4,FALSE)=0,F55<>CustomerDashboard!$B$3),VLOOKUP(F55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.4829795228941778E-3},{"$f":"IF(AND(VLOOKUP(F55,StagingTRM!$B:$E,4,FALSE)=1,F55<>CustomerDashboard!$B$3),VLOOKUP(F55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F55=CustomerDashboard!$B$3,VLOOKUP(F55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AH$6:AH$140,0),1))","v":"Bandon, City of"},{"$f":"IF(AND(VLOOKUP(J55,StagingTRM!$B:$E,4,FALSE)=0,J55<>CustomerDashboard!$B$3),VLOOKUP(J55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.9717804887756321E-2},{"$f":"IF(AND(VLOOKUP(J55,StagingTRM!$B:$E,4,FALSE)=1,J55<>CustomerDashboard!$B$3),VLOOKUP(J55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J55=CustomerDashboard!$B$3,VLOOKUP(J55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AI$6:AI$140,0),1))","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP(N55,StagingTRM!$B:$E,4,FALSE)=0,N55<>CustomerDashboard!$B$3),VLOOKUP(N55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2820176615809678E-2},{"$f":"IF(AND(VLOOKUP(N55,StagingTRM!$B:$E,4,FALSE)=1,N55<>CustomerDashboard!$B$3),VLOOKUP(N55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N55=CustomerDashboard!$B$3,VLOOKUP(N55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Hood River Elec Coop"},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.8537706058668506E-3},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.5082725190510046E-3},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.9370401019237508E-2},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.8572143400237343E-3},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A59=\"\",\"\",IF(A59+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A59+1))","v":58},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AF$6:AF$140,0),1))","v":"Blachly Lane Elec Coop"},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=0,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.6255074853430865E-4},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=1,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B60=CustomerDashboard!$B$3,VLOOKUP(B60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AG$6:AG$140,0),1))","v":"Weiser, City of"},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=0,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.777250646149817E-3},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=1,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F60=CustomerDashboard!$B$3,VLOOKUP(F60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AH$6:AH$140,0),1))","v":"Clallam County PUD #1"},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=0,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.7548741646135094E-2},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=1,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J60=CustomerDashboard!$B$3,VLOOKUP(J60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AI$6:AI$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=0,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.6563155915624003E-2},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=1,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N60=CustomerDashboard!$B$3,VLOOKUP(N60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Cheney, City of"},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.0292385672441606E-3},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.6181725515751404E-3},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.6246044428737049E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.0250906222845645E-3},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A73=\"\",\"\",IF(A73+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A73+1))","v":72},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Airforce Base, Fairchild"},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=0,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6105118786508754E-3},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=1,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B74=CustomerDashboard!$B$3,VLOOKUP(B74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AG$6:AG$140,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=0,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.121479678002515E-4},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=1,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F74=CustomerDashboard!$B$3,VLOOKUP(F74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AH$6:AH$140,0),1))","v":"Milton, Town of"},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=0,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.1943733982361803E-2},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=1,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J74=CustomerDashboard!$B$3,VLOOKUP(J74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AI$6:AI$140,0),1))","v":"Raft River Elec Coop"},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=0,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.4414250809692711E-2},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=1,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N74=CustomerDashboard!$B$3,VLOOKUP(N74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Ellensburg, City of"},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.510491308503057E-3},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.9865740307887532E-3},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11838564558284792},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.5059475052510377E-3},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A77=\"\",\"\",IF(A77+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A77+1))","v":76},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AF$6:AF$140,0),1))","v":"Cheney, City of"},{"$f":"IF(AND(VLOOKUP(B78,StagingTRM!$B:$E,4,FALSE)=0,B78<>CustomerDashboard!$B$3),VLOOKUP(B78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.0292385672441606E-3},{"$f":"IF(AND(VLOOKUP(B78,StagingTRM!$B:$E,4,FALSE)=1,B78<>CustomerDashboard!$B$3),VLOOKUP(B78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B78=CustomerDashboard!$B$3,VLOOKUP(B78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AG$6:AG$140,0),1))","v":"Plummer, City of"},{"$f":"IF(AND(VLOOKUP(F78,StagingTRM!$B:$E,4,FALSE)=0,F78<>CustomerDashboard!$B$3),VLOOKUP(F78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.7590819650347255E-4},{"$f":"IF(AND(VLOOKUP(F78,StagingTRM!$B:$E,4,FALSE)=1,F78<>CustomerDashboard!$B$3),VLOOKUP(F78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F78=CustomerDashboard!$B$3,VLOOKUP(F78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AH$6:AH$140,0),1))","v":"Cheney, City of"},{"$f":"IF(AND(VLOOKUP(J78,StagingTRM!$B:$E,4,FALSE)=0,J78<>CustomerDashboard!$B$3),VLOOKUP(J78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.6246044428737049E-2},{"$f":"IF(AND(VLOOKUP(J78,StagingTRM!$B:$E,4,FALSE)=1,J78<>CustomerDashboard!$B$3),VLOOKUP(J78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J78=CustomerDashboard!$B$3,VLOOKUP(J78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AI$6:AI$140,0),1))","v":"Coos Curry Elec Coop"},{"$f":"IF(AND(VLOOKUP(N78,StagingTRM!$B:$E,4,FALSE)=0,N78<>CustomerDashboard!$B$3),VLOOKUP(N78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.577386787796589E-2},{"$f":"IF(AND(VLOOKUP(N78,StagingTRM!$B:$E,4,FALSE)=1,N78<>CustomerDashboard!$B$3),VLOOKUP(N78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N78=CustomerDashboard!$B$3,VLOOKUP(N78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8572530844654304E-2},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.3446860902204761E-2},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.32617631062019115},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8572755643406542E-2},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A84=\"\",\"\",IF(A84+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A84+1))","v":83},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AF$6:AF$140,0),1))","v":"Kootenai Electric Coop"},{"$f":"IF(AND(VLOOKUP(B85,StagingTRM!$B:$E,4,FALSE)=0,B85<>CustomerDashboard!$B$3),VLOOKUP(B85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.2273597273608982E-3},{"$f":"IF(AND(VLOOKUP(B85,StagingTRM!$B:$E,4,FALSE)=1,B85<>CustomerDashboard!$B$3),VLOOKUP(B85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B85=CustomerDashboard!$B$3,VLOOKUP(B85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AG$6:AG$140,0),1))","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP(F85,StagingTRM!$B:$E,4,FALSE)=0,F85<>CustomerDashboard!$B$3),VLOOKUP(F85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2628500933999193E-3},{"$f":"IF(AND(VLOOKUP(F85,StagingTRM!$B:$E,4,FALSE)=1,F85<>CustomerDashboard!$B$3),VLOOKUP(F85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F85=CustomerDashboard!$B$3,VLOOKUP(F85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AH$6:AH$140,0),1))","v":"Tillamook PUD #1"},{"$f":"IF(AND(VLOOKUP(J85,StagingTRM!$B:$E,4,FALSE)=0,J85<>CustomerDashboard!$B$3),VLOOKUP(J85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10611684236002587},{"$f":"IF(AND(VLOOKUP(J85,StagingTRM!$B:$E,4,FALSE)=1,J85<>CustomerDashboard!$B$3),VLOOKUP(J85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J85=CustomerDashboard!$B$3,VLOOKUP(J85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AI$6:AI$140,0),1))","v":"Ferry County PUD #1"},{"$f":"IF(AND(VLOOKUP(N85,StagingTRM!$B:$E,4,FALSE)=0,N85<>CustomerDashboard!$B$3),VLOOKUP(N85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8540480703237198E-2},{"$f":"IF(AND(VLOOKUP(N85,StagingTRM!$B:$E,4,FALSE)=1,N85<>CustomerDashboard!$B$3),VLOOKUP(N85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N85=CustomerDashboard!$B$3,VLOOKUP(N85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"United Electric Coop"},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.5598644367621798E-3},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.2398323052123847E-3},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.7167125661426273E-2},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.6781686061675501E-3},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A95=\"\",\"\",IF(A95+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A95+1))","v":94},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AF$6:AF$140,0),1))","v":"East End Mutual Electric"},{"$f":"IF(AND(VLOOKUP(B96,StagingTRM!$B:$E,4,FALSE)=0,B96<>CustomerDashboard!$B$3),VLOOKUP(B96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.4148303938493232E-2},{"$f":"IF(AND(VLOOKUP(B96,StagingTRM!$B:$E,4,FALSE)=1,B96<>CustomerDashboard!$B$3),VLOOKUP(B96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B96=CustomerDashboard!$B$3,VLOOKUP(B96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AG$6:AG$140,0),1))","v":"Southside Elec Lines"},{"$f":"IF(AND(VLOOKUP(F96,StagingTRM!$B:$E,4,FALSE)=0,F96<>CustomerDashboard!$B$3),VLOOKUP(F96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.1667599010443302E-3},{"$f":"IF(AND(VLOOKUP(F96,StagingTRM!$B:$E,4,FALSE)=1,F96<>CustomerDashboard!$B$3),VLOOKUP(F96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F96=CustomerDashboard!$B$3,VLOOKUP(F96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AH$6:AH$140,0),1))","v":"West Oregon Elec Coop"},{"$f":"IF(AND(VLOOKUP(J96,StagingTRM!$B:$E,4,FALSE)=0,J96<>CustomerDashboard!$B$3),VLOOKUP(J96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11438731560224491},{"$f":"IF(AND(VLOOKUP(J96,StagingTRM!$B:$E,4,FALSE)=1,J96<>CustomerDashboard!$B$3),VLOOKUP(J96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J96=CustomerDashboard!$B$3,VLOOKUP(J96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AI$6:AI$140,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(N96,StagingTRM!$B:$E,4,FALSE)=0,N96<>CustomerDashboard!$B$3),VLOOKUP(N96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.3809461049018559E-2},{"$f":"IF(AND(VLOOKUP(N96,StagingTRM!$B:$E,4,FALSE)=1,N96<>CustomerDashboard!$B$3),VLOOKUP(N96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N96=CustomerDashboard!$B$3,VLOOKUP(N96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Mission Valley"},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.5142232956576805E-3},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.7073792690744947E-3},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.1890218387410136E-3},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.2414214990284734E-2},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A103=\"\",\"\",IF(A103+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A103+1))","v":102},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clearwater Power"},{"$f":"IF(AND(VLOOKUP(B104,StagingTRM!$B:$E,4,FALSE)=0,B104<>CustomerDashboard!$B$3),VLOOKUP(B104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.717489703168976E-2},{"$f":"IF(AND(VLOOKUP(B104,StagingTRM!$B:$E,4,FALSE)=1,B104<>CustomerDashboard!$B$3),VLOOKUP(B104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B104=CustomerDashboard!$B$3,VLOOKUP(B104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AG$6:AG$140,0),1))","v":"Bandon, City of"},{"$f":"IF(AND(VLOOKUP(F104,StagingTRM!$B:$E,4,FALSE)=0,F104<>CustomerDashboard!$B$3),VLOOKUP(F104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.4358011182399557E-3},{"$f":"IF(AND(VLOOKUP(F104,StagingTRM!$B:$E,4,FALSE)=1,F104<>CustomerDashboard!$B$3),VLOOKUP(F104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F104=CustomerDashboard!$B$3,VLOOKUP(F104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AH$6:AH$140,0),1))","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP(J104,StagingTRM!$B:$E,4,FALSE)=0,J104<>CustomerDashboard!$B$3),VLOOKUP(J104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.12082634682565897},{"$f":"IF(AND(VLOOKUP(J104,StagingTRM!$B:$E,4,FALSE)=1,J104<>CustomerDashboard!$B$3),VLOOKUP(J104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J104=CustomerDashboard!$B$3,VLOOKUP(J104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AI$6:AI$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(N104,StagingTRM!$B:$E,4,FALSE)=0,N104<>CustomerDashboard!$B$3),VLOOKUP(N104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5199398226700882E-2},{"$f":"IF(AND(VLOOKUP(N104,StagingTRM!$B:$E,4,FALSE)=1,N104<>CustomerDashboard!$B$3),VLOOKUP(N104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N104=CustomerDashboard!$B$3,VLOOKUP(N104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5117330446493455E-2},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2544118573946847E-2},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.37042439625447943},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.9295489548730242E-2},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A113=\"\",\"\",IF(A113+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A113+1))","v":112},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AF$6:AF$140,0),1))","v":"Bandon, City of"},{"$f":"IF(AND(VLOOKUP(B114,StagingTRM!$B:$E,4,FALSE)=0,B114<>CustomerDashboard!$B$3),VLOOKUP(B114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.4559166248292054E-2},{"$f":"IF(AND(VLOOKUP(B114,StagingTRM!$B:$E,4,FALSE)=1,B114<>CustomerDashboard!$B$3),VLOOKUP(B114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B114=CustomerDashboard!$B$3,VLOOKUP(B114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AG$6:AG$140,0),1))","v":"Salem Elec Coop"},{"$f":"IF(AND(VLOOKUP(F114,StagingTRM!$B:$E,4,FALSE)=0,F114<>CustomerDashboard!$B$3),VLOOKUP(F114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.4607582320074921E-2},{"$f":"IF(AND(VLOOKUP(F114,StagingTRM!$B:$E,4,FALSE)=1,F114<>CustomerDashboard!$B$3),VLOOKUP(F114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F114=CustomerDashboard!$B$3,VLOOKUP(F114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AH$6:AH$140,0),1))","v":"Peninsula Light Company"},{"$f":"IF(AND(VLOOKUP(J114,StagingTRM!$B:$E,4,FALSE)=0,J114<>CustomerDashboard!$B$3),VLOOKUP(J114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13631149484077434},{"$f":"IF(AND(VLOOKUP(J114,StagingTRM!$B:$E,4,FALSE)=1,J114<>CustomerDashboard!$B$3),VLOOKUP(J114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J114=CustomerDashboard!$B$3,VLOOKUP(J114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AI$6:AI$140,0),1))","v":"Lost River Elec Coop"},{"$f":"IF(AND(VLOOKUP(N114,StagingTRM!$B:$E,4,FALSE)=0,N114<>CustomerDashboard!$B$3),VLOOKUP(N114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.6520006900344498E-2},{"$f":"IF(AND(VLOOKUP(N114,StagingTRM!$B:$E,4,FALSE)=1,N114<>CustomerDashboard!$B$3),VLOOKUP(N114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N114=CustomerDashboard!$B$3,VLOOKUP(N114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.0974716374950148E-2},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.987479670952131E-3},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.067768570218882E-2},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.0974211088305409E-2},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A122=\"\",\"\",IF(A122+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A122+1))","v":121},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AF$6:AF$140,0),1))","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP(B123,StagingTRM!$B:$E,4,FALSE)=0,B123<>CustomerDashboard!$B$3),VLOOKUP(B123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.3952174886552342E-2},{"$f":"IF(AND(VLOOKUP(B123,StagingTRM!$B:$E,4,FALSE)=1,B123<>CustomerDashboard!$B$3),VLOOKUP(B123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B123=CustomerDashboard!$B$3,VLOOKUP(B123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AG$6:AG$140,0),1))","v":"McMinnville, City of"},{"$f":"IF(AND(VLOOKUP(F123,StagingTRM!$B:$E,4,FALSE)=0,F123<>CustomerDashboard!$B$3),VLOOKUP(F123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.2298404599796009E-2},{"$f":"IF(AND(VLOOKUP(F123,StagingTRM!$B:$E,4,FALSE)=1,F123<>CustomerDashboard!$B$3),VLOOKUP(F123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F123=CustomerDashboard!$B$3,VLOOKUP(F123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AH$6:AH$140,0),1))","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP(J123,StagingTRM!$B:$E,4,FALSE)=0,J123<>CustomerDashboard!$B$3),VLOOKUP(J123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.16168821168818928},{"$f":"IF(AND(VLOOKUP(J123,StagingTRM!$B:$E,4,FALSE)=1,J123<>CustomerDashboard!$B$3),VLOOKUP(J123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J123=CustomerDashboard!$B$3,VLOOKUP(J123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AI$6:AI$140,0),1))","v":"Idaho County L & P"},{"$f":"IF(AND(VLOOKUP(N123,StagingTRM!$B:$E,4,FALSE)=0,N123<>CustomerDashboard!$B$3),VLOOKUP(N123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.3333730723461332E-2},{"$f":"IF(AND(VLOOKUP(N123,StagingTRM!$B:$E,4,FALSE)=1,N123<>CustomerDashboard!$B$3),VLOOKUP(N123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N123=CustomerDashboard!$B$3,VLOOKUP(N123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.2864462407194828E-3},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2628500933999193E-3},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11501707316319497},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4780955850443532E-2},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A127=\"\",\"\",IF(A127+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A127+1))","v":126},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AF$6:AF$140,0),1))","v":"McCleary, City of"},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=0,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.3033517217386812E-2},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=1,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B128=CustomerDashboard!$B$3,VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AG$6:AG$140,0),1))","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=0,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.3707062138233233E-2},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=1,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F128=CustomerDashboard!$B$3,VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AH$6:AH$140,0),1))","v":"Okanogan County Elec Coop"},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=0,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.18125078559465482},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=1,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J128=CustomerDashboard!$B$3,VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AI$6:AI$140,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=0,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.6790771298700026E-2},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=1,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N128=CustomerDashboard!$B$3,VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1216706909489588E-2},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.0754028850079017E-3},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.7241795739766756E-2},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.121696413111976E-2},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A134=\"\",\"\",IF(A134+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A134+1))","v":133},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AF$6:AF$140,0),1))","v":"Central Electric Coop"},{"$f":"IF(AND(VLOOKUP(B135,StagingTRM!$B:$E,4,FALSE)=0,B135<>CustomerDashboard!$B$3),VLOOKUP(B135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.7983274567770373E-2},{"$f":"IF(AND(VLOOKUP(B135,StagingTRM!$B:$E,4,FALSE)=1,B135<>CustomerDashboard!$B$3),VLOOKUP(B135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B135=CustomerDashboard!$B$3,VLOOKUP(B135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AG$6:AG$140,0),1))","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP(F135,StagingTRM!$B:$E,4,FALSE)=0,F135<>CustomerDashboard!$B$3),VLOOKUP(F135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.0555974290065224E-2},{"$f":"IF(AND(VLOOKUP(F135,StagingTRM!$B:$E,4,FALSE)=1,F135<>CustomerDashboard!$B$3),VLOOKUP(F135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F135=CustomerDashboard!$B$3,VLOOKUP(F135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AH$6:AH$140,0),1))","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP(J135,StagingTRM!$B:$E,4,FALSE)=0,J135<>CustomerDashboard!$B$3),VLOOKUP(J135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.20804119515571001},{"$f":"IF(AND(VLOOKUP(J135,StagingTRM!$B:$E,4,FALSE)=1,J135<>CustomerDashboard!$B$3),VLOOKUP(J135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J135=CustomerDashboard!$B$3,VLOOKUP(J135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AI$6:AI$140,0),1))","v":"Central Electric Coop"},{"$f":"IF(AND(VLOOKUP(N135,StagingTRM!$B:$E,4,FALSE)=0,N135<>CustomerDashboard!$B$3),VLOOKUP(N135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.1197988508049737},{"$f":"IF(AND(VLOOKUP(N135,StagingTRM!$B:$E,4,FALSE)=1,N135<>CustomerDashboard!$B$3),VLOOKUP(N135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N135=CustomerDashboard!$B$3,VLOOKUP(N135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1357200533862357E-2},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1264488940297057E-3},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.38598718564620571},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1357200533862154E-2},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A143=\"\",\"\",IF(A143+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A143+1))","v":""}]
[{"$f":"+IF(A144=\"\",\"\",IF(A144+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A144+1))","v":""}]
[{"$f":"+IF(A145=\"\",\"\",IF(A145+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A145+1))","v":""}]

{"sheet":"Chart Data (MWh)","index":39,"n_rows":149,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AB5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AC5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AD5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AE5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS"]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AF$6:AF$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.12957136330277},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AG$6:AG$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.361336779809879},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AH$6:AH$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":13.735884885848169},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AI$6:AI$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.591580618656288},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.0318532602735},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.932894435059296},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.710358450983826},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.031853260273508},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AF$6:AF$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.079776251443363},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AG$6:AG$140,0),1))","v":"United Electric Coop"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.030621938270826},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AH$6:AH$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":15.330254517218576},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AI$6:AI$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.339649046890145},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":50.404708216159257},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":50.321932024497414},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.552634851435485},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":50.669664061199995},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AF$6:AF$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.339649046890138},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AG$6:AG$140,0),1))","v":"Salmon River Elec Coop"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.207308215148533},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AH$6:AH$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":21.51000633962558},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AI$6:AI$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.614003639143078},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.406846318885393},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.746004515627},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.530382477257213},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.449256902651264},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AF$6:AF$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.591788694139375},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AG$6:AG$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.59007303709199},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AH$6:AH$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.622253619212952},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AI$6:AI$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.633988716542483},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.446969541611736},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.488947904433466},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.980430572890263},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.440674996369857},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.614082412800286},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AG$6:AG$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.316173466161345},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AH$6:AH$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":21.582616700406287},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AI$6:AI$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.670893402004232},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.038648482835633},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.202139122539251},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":46.162680249385872},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.036193870432406},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AF$6:AF$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.633988716542476},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AG$6:AG$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.845099190509877},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AH$6:AH$140,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.083056806678709},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AI$6:AI$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.892136883363506},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":50.113165369400981},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":50.925502443611791},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.019132876667541},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":50.342905980664156},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AF$6:AF$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.670926785982822},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AG$6:AG$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.867390503333105},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AH$6:AH$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":45.10696455925541},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.011086354080966},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.257854242714117},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.372598703709038},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.26481253641996},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.506568502149491},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AF$6:AF$140,0),1))","v":"Salmon River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.985380067705005},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AG$6:AG$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.887295341383435},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AH$6:AH$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.438032563988251},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.020087788340632},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.801377850362819},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.573527799121997},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.213326340886347},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.720910904729017},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AF$6:AF$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.892136883363499},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AG$6:AG$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.924234031978457},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AH$6:AH$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.389251979235219},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AI$6:AI$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.044242761812356},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.810980774039983},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.080120463266709},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.754970633331723},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.735806346110166},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.011086354080966},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AG$6:AG$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.301486574405878},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AH$6:AH$140,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.019132876667541},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AI$6:AI$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.062243708087507},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.503038040067395},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.021433795533568},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.431420031817972},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.50190595686054},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.020108944187307},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AG$6:AG$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.145443508204458},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AH$6:AH$140,0),1))","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.552634851435485},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AI$6:AI$140,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.072790699614387},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.255474447484566},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.150589140956399},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.645319823482154},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.2538661697929},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AF$6:AF$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.044242761812349},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.264392978921926},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AH$6:AH$140,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.816497761081372},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.425520018289404},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.623842691732712},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.96688552267657},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.757607228772173},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.742681500946617},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AF$6:AF$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.0622437080875},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.273415962661794},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AH$6:AH$140,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.774136083779219},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AI$6:AI$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.746235906748467},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.626163299170763},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.918457954368805},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.749578810357562},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.62616329917077},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A16=\"\",\"\",IF(A16+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A16+1))","v":15},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=0,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.425359471786876},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=1,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B17=CustomerDashboard!$B$3,VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AG$6:AG$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=0,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.315550332928446},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=1,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F17=CustomerDashboard!$B$3,VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AH$6:AH$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=0,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.946865164819375},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=1,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J17=CustomerDashboard!$B$3,VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AI$6:AI$140,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=0,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.569512097254659},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=1,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N17=CustomerDashboard!$B$3,VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.375272495814798},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.250611700452353},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.36014339452371},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.37469803050822},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A27=\"\",\"\",IF(A27+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A27+1))","v":26},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AF$6:AF$140,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=0,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.673490012988886},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=1,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B28=CustomerDashboard!$B$3,VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AG$6:AG$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=0,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.108155632809186},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=1,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F28=CustomerDashboard!$B$3,VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AH$6:AH$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=0,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.334108746866079},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=1,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J28=CustomerDashboard!$B$3,VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AI$6:AI$140,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=0,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.406491442587743},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=1,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N28=CustomerDashboard!$B$3,VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.837187217677844},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.136612847592509},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.819782865569472},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.837187217677844},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A39=\"\",\"\",IF(A39+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A39+1))","v":38},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AF$6:AF$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(B40,StagingTRM!$B:$E,4,FALSE)=0,B40<>CustomerDashboard!$B$3),VLOOKUP(B40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.189686374398036},{"$f":"IF(AND(VLOOKUP(B40,StagingTRM!$B:$E,4,FALSE)=1,B40<>CustomerDashboard!$B$3),VLOOKUP(B40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B40=CustomerDashboard!$B$3,VLOOKUP(B40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AG$6:AG$140,0),1))","v":"Klickitat County PUD #1"},{"$f":"IF(AND(VLOOKUP(F40,StagingTRM!$B:$E,4,FALSE)=0,F40<>CustomerDashboard!$B$3),VLOOKUP(F40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.522284911229896},{"$f":"IF(AND(VLOOKUP(F40,StagingTRM!$B:$E,4,FALSE)=1,F40<>CustomerDashboard!$B$3),VLOOKUP(F40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F40=CustomerDashboard!$B$3,VLOOKUP(F40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AH$6:AH$140,0),1))","v":"Big Bend Elec Coop"},{"$f":"IF(AND(VLOOKUP(J40,StagingTRM!$B:$E,4,FALSE)=0,J40<>CustomerDashboard!$B$3),VLOOKUP(J40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.486196885121846},{"$f":"IF(AND(VLOOKUP(J40,StagingTRM!$B:$E,4,FALSE)=1,J40<>CustomerDashboard!$B$3),VLOOKUP(J40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J40=CustomerDashboard!$B$3,VLOOKUP(J40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AI$6:AI$140,0),1))","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP(N40,StagingTRM!$B:$E,4,FALSE)=0,N40<>CustomerDashboard!$B$3),VLOOKUP(N40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.2538661697929},{"$f":"IF(AND(VLOOKUP(N40,StagingTRM!$B:$E,4,FALSE)=1,N40<>CustomerDashboard!$B$3),VLOOKUP(N40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N40=CustomerDashboard!$B$3,VLOOKUP(N40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Southside Elec Lines"},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.439191766071822},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.551712660145615},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.775789122417677},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.723670146228429},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A45=\"\",\"\",IF(A45+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A45+1))","v":44},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AF$6:AF$140,0),1))","v":"Benton REA"},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=0,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.661941631212354},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=1,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B46=CustomerDashboard!$B$3,VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AG$6:AG$140,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=0,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.906473922127972},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=1,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F46=CustomerDashboard!$B$3,VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AH$6:AH$140,0),1))","v":"Plummer, City of"},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=0,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.084108777030792},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=1,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J46=CustomerDashboard!$B$3,VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AI$6:AI$140,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=0,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.74564120492191},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=1,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N46=CustomerDashboard!$B$3,VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Ferry County PUD #1"},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.281996501331129},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.3196119952812},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.115604888601162},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.23497460317482},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A57=\"\",\"\",IF(A57+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A57+1))","v":56},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AF$6:AF$140,0),1))","v":"Mason County PUD #3"},{"$f":"IF(AND(VLOOKUP(B58,StagingTRM!$B:$E,4,FALSE)=0,B58<>CustomerDashboard!$B$3),VLOOKUP(B58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.980701755532571},{"$f":"IF(AND(VLOOKUP(B58,StagingTRM!$B:$E,4,FALSE)=1,B58<>CustomerDashboard!$B$3),VLOOKUP(B58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B58=CustomerDashboard!$B$3,VLOOKUP(B58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AG$6:AG$140,0),1))","v":"Richland, City of"},{"$f":"IF(AND(VLOOKUP(F58,StagingTRM!$B:$E,4,FALSE)=0,F58<>CustomerDashboard!$B$3),VLOOKUP(F58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.447917584984836},{"$f":"IF(AND(VLOOKUP(F58,StagingTRM!$B:$E,4,FALSE)=1,F58<>CustomerDashboard!$B$3),VLOOKUP(F58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F58=CustomerDashboard!$B$3,VLOOKUP(F58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AH$6:AH$140,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(J58,StagingTRM!$B:$E,4,FALSE)=0,J58<>CustomerDashboard!$B$3),VLOOKUP(J58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.184448750223218},{"$f":"IF(AND(VLOOKUP(J58,StagingTRM!$B:$E,4,FALSE)=1,J58<>CustomerDashboard!$B$3),VLOOKUP(J58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J58=CustomerDashboard!$B$3,VLOOKUP(J58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AI$6:AI$140,0),1))","v":"Weiser, City of"},{"$f":"IF(AND(VLOOKUP(N58,StagingTRM!$B:$E,4,FALSE)=0,N58<>CustomerDashboard!$B$3),VLOOKUP(N58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.367274298710825},{"$f":"IF(AND(VLOOKUP(N58,StagingTRM!$B:$E,4,FALSE)=1,N58<>CustomerDashboard!$B$3),VLOOKUP(N58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N58=CustomerDashboard!$B$3,VLOOKUP(N58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Lincoln Elec Coop (MT)"},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.585992138768425},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.227757370453745},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.417096533381226},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.615876810606011},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A60=\"\",\"\",IF(A60+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A60+1))","v":59},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AF$6:AF$140,0),1))","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP(B61,StagingTRM!$B:$E,4,FALSE)=0,B61<>CustomerDashboard!$B$3),VLOOKUP(B61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.038648482835633},{"$f":"IF(AND(VLOOKUP(B61,StagingTRM!$B:$E,4,FALSE)=1,B61<>CustomerDashboard!$B$3),VLOOKUP(B61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B61=CustomerDashboard!$B$3,VLOOKUP(B61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AG$6:AG$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(F61,StagingTRM!$B:$E,4,FALSE)=0,F61<>CustomerDashboard!$B$3),VLOOKUP(F61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.979879083126619},{"$f":"IF(AND(VLOOKUP(F61,StagingTRM!$B:$E,4,FALSE)=1,F61<>CustomerDashboard!$B$3),VLOOKUP(F61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F61=CustomerDashboard!$B$3,VLOOKUP(F61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AH$6:AH$140,0),1))","v":"Hood River Elec Coop"},{"$f":"IF(AND(VLOOKUP(J61,StagingTRM!$B:$E,4,FALSE)=0,J61<>CustomerDashboard!$B$3),VLOOKUP(J61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.63160148302066},{"$f":"IF(AND(VLOOKUP(J61,StagingTRM!$B:$E,4,FALSE)=1,J61<>CustomerDashboard!$B$3),VLOOKUP(J61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J61=CustomerDashboard!$B$3,VLOOKUP(J61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AI$6:AI$140,0),1))","v":"Glacier Elec  Coop"},{"$f":"IF(AND(VLOOKUP(N61,StagingTRM!$B:$E,4,FALSE)=0,N61<>CustomerDashboard!$B$3),VLOOKUP(N61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.070128458857027},{"$f":"IF(AND(VLOOKUP(N61,StagingTRM!$B:$E,4,FALSE)=1,N61<>CustomerDashboard!$B$3),VLOOKUP(N61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N61=CustomerDashboard!$B$3,VLOOKUP(N61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Skamania County PUD #1"},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.878487616763529},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.308011313250425},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.616257817926311},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.559400222917908},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A67=\"\",\"\",IF(A67+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A67+1))","v":66},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AF$6:AF$140,0),1))","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP(B68,StagingTRM!$B:$E,4,FALSE)=0,B68<>CustomerDashboard!$B$3),VLOOKUP(B68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.375272495814798},{"$f":"IF(AND(VLOOKUP(B68,StagingTRM!$B:$E,4,FALSE)=1,B68<>CustomerDashboard!$B$3),VLOOKUP(B68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B68=CustomerDashboard!$B$3,VLOOKUP(B68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AG$6:AG$140,0),1))","v":"Milton, Town of"},{"$f":"IF(AND(VLOOKUP(F68,StagingTRM!$B:$E,4,FALSE)=0,F68<>CustomerDashboard!$B$3),VLOOKUP(F68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.909784551653189},{"$f":"IF(AND(VLOOKUP(F68,StagingTRM!$B:$E,4,FALSE)=1,F68<>CustomerDashboard!$B$3),VLOOKUP(F68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F68=CustomerDashboard!$B$3,VLOOKUP(F68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AH$6:AH$140,0),1))","v":"Missoula Elec Coop"},{"$f":"IF(AND(VLOOKUP(J68,StagingTRM!$B:$E,4,FALSE)=0,J68<>CustomerDashboard!$B$3),VLOOKUP(J68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.77306708492128},{"$f":"IF(AND(VLOOKUP(J68,StagingTRM!$B:$E,4,FALSE)=1,J68<>CustomerDashboard!$B$3),VLOOKUP(J68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J68=CustomerDashboard!$B$3,VLOOKUP(J68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AI$6:AI$140,0),1))","v":"Mission Valley"},{"$f":"IF(AND(VLOOKUP(N68,StagingTRM!$B:$E,4,FALSE)=0,N68<>CustomerDashboard!$B$3),VLOOKUP(N68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.261864602965318},{"$f":"IF(AND(VLOOKUP(N68,StagingTRM!$B:$E,4,FALSE)=1,N68<>CustomerDashboard!$B$3),VLOOKUP(N68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N68=CustomerDashboard!$B$3,VLOOKUP(N68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Yakama Power"},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.834741942490183},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.83796460521252},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.225150585153735},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.788000227129622},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A76=\"\",\"\",IF(A76+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A76+1))","v":75},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(B77,StagingTRM!$B:$E,4,FALSE)=0,B77<>CustomerDashboard!$B$3),VLOOKUP(B77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B77,StagingTRM!$B:$E,4,FALSE)=1,B77<>CustomerDashboard!$B$3),VLOOKUP(B77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B77=CustomerDashboard!$B$3,VLOOKUP(B77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.900297234059089},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AG$6:AG$140,0),1))","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP(F77,StagingTRM!$B:$E,4,FALSE)=0,F77<>CustomerDashboard!$B$3),VLOOKUP(F77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.021433795533568},{"$f":"IF(AND(VLOOKUP(F77,StagingTRM!$B:$E,4,FALSE)=1,F77<>CustomerDashboard!$B$3),VLOOKUP(F77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F77=CustomerDashboard!$B$3,VLOOKUP(F77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AH$6:AH$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(J77,StagingTRM!$B:$E,4,FALSE)=0,J77<>CustomerDashboard!$B$3),VLOOKUP(J77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.593507693481506},{"$f":"IF(AND(VLOOKUP(J77,StagingTRM!$B:$E,4,FALSE)=1,J77<>CustomerDashboard!$B$3),VLOOKUP(J77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J77=CustomerDashboard!$B$3,VLOOKUP(J77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AI$6:AI$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(N77,StagingTRM!$B:$E,4,FALSE)=0,N77<>CustomerDashboard!$B$3),VLOOKUP(N77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.9472790346165},{"$f":"IF(AND(VLOOKUP(N77,StagingTRM!$B:$E,4,FALSE)=1,N77<>CustomerDashboard!$B$3),VLOOKUP(N77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N77=CustomerDashboard!$B$3,VLOOKUP(N77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.254828481901008},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.888949661706292},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.816497761081372},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.726216625902005},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A85=\"\",\"\",IF(A85+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A85+1))","v":84},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AF$6:AF$140,0),1))","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP(B86,StagingTRM!$B:$E,4,FALSE)=0,B86<>CustomerDashboard!$B$3),VLOOKUP(B86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.167160946661291},{"$f":"IF(AND(VLOOKUP(B86,StagingTRM!$B:$E,4,FALSE)=1,B86<>CustomerDashboard!$B$3),VLOOKUP(B86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B86=CustomerDashboard!$B$3,VLOOKUP(B86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AG$6:AG$140,0),1))","v":"Clearwater Power"},{"$f":"IF(AND(VLOOKUP(F86,StagingTRM!$B:$E,4,FALSE)=0,F86<>CustomerDashboard!$B$3),VLOOKUP(F86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.82827548662533},{"$f":"IF(AND(VLOOKUP(F86,StagingTRM!$B:$E,4,FALSE)=1,F86<>CustomerDashboard!$B$3),VLOOKUP(F86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F86=CustomerDashboard!$B$3,VLOOKUP(F86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AH$6:AH$140,0),1))","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP(J86,StagingTRM!$B:$E,4,FALSE)=0,J86<>CustomerDashboard!$B$3),VLOOKUP(J86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.819782865569472},{"$f":"IF(AND(VLOOKUP(J86,StagingTRM!$B:$E,4,FALSE)=1,J86<>CustomerDashboard!$B$3),VLOOKUP(J86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J86=CustomerDashboard!$B$3,VLOOKUP(J86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AI$6:AI$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(N86,StagingTRM!$B:$E,4,FALSE)=0,N86<>CustomerDashboard!$B$3),VLOOKUP(N86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":68.854502396800214},{"$f":"IF(AND(VLOOKUP(N86,StagingTRM!$B:$E,4,FALSE)=1,N86<>CustomerDashboard!$B$3),VLOOKUP(N86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N86=CustomerDashboard!$B$3,VLOOKUP(N86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.646472296388666},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.865652049022557},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.24843128571964},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.646472296388659},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A97=\"\",\"\",IF(A97+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A97+1))","v":96},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AF$6:AF$140,0),1))","v":"Riverside Elec Coop"},{"$f":"IF(AND(VLOOKUP(B98,StagingTRM!$B:$E,4,FALSE)=0,B98<>CustomerDashboard!$B$3),VLOOKUP(B98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.374946121681987},{"$f":"IF(AND(VLOOKUP(B98,StagingTRM!$B:$E,4,FALSE)=1,B98<>CustomerDashboard!$B$3),VLOOKUP(B98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B98=CustomerDashboard!$B$3,VLOOKUP(B98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AG$6:AG$140,0),1))","v":"McCleary, City of"},{"$f":"IF(AND(VLOOKUP(F98,StagingTRM!$B:$E,4,FALSE)=0,F98<>CustomerDashboard!$B$3),VLOOKUP(F98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.445614152575857},{"$f":"IF(AND(VLOOKUP(F98,StagingTRM!$B:$E,4,FALSE)=1,F98<>CustomerDashboard!$B$3),VLOOKUP(F98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F98=CustomerDashboard!$B$3,VLOOKUP(F98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AH$6:AH$140,0),1))","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP(J98,StagingTRM!$B:$E,4,FALSE)=0,J98<>CustomerDashboard!$B$3),VLOOKUP(J98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.641679734851536},{"$f":"IF(AND(VLOOKUP(J98,StagingTRM!$B:$E,4,FALSE)=1,J98<>CustomerDashboard!$B$3),VLOOKUP(J98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J98=CustomerDashboard!$B$3,VLOOKUP(J98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AI$6:AI$140,0),1))","v":"Fall River Elec Coop"},{"$f":"IF(AND(VLOOKUP(N98,StagingTRM!$B:$E,4,FALSE)=0,N98<>CustomerDashboard!$B$3),VLOOKUP(N98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.579663943605816},{"$f":"IF(AND(VLOOKUP(N98,StagingTRM!$B:$E,4,FALSE)=1,N98<>CustomerDashboard!$B$3),VLOOKUP(N98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N98=CustomerDashboard!$B$3,VLOOKUP(N98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Coos Curry Elec Coop"},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.622119450574843},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.446394541505853},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.913706631037911},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.438957823583728},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A109=\"\",\"\",IF(A109+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A109+1))","v":108},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AF$6:AF$140,0),1))","v":"Pacific County PUD #2"},{"$f":"IF(AND(VLOOKUP(B110,StagingTRM!$B:$E,4,FALSE)=0,B110<>CustomerDashboard!$B$3),VLOOKUP(B110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.662938614103496},{"$f":"IF(AND(VLOOKUP(B110,StagingTRM!$B:$E,4,FALSE)=1,B110<>CustomerDashboard!$B$3),VLOOKUP(B110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B110=CustomerDashboard!$B$3,VLOOKUP(B110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AG$6:AG$140,0),1))","v":"Midstate Elec Coop"},{"$f":"IF(AND(VLOOKUP(F110,StagingTRM!$B:$E,4,FALSE)=0,F110<>CustomerDashboard!$B$3),VLOOKUP(F110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.427694985111998},{"$f":"IF(AND(VLOOKUP(F110,StagingTRM!$B:$E,4,FALSE)=1,F110<>CustomerDashboard!$B$3),VLOOKUP(F110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F110=CustomerDashboard!$B$3,VLOOKUP(F110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AH$6:AH$140,0),1))","v":"Lincoln Elec Coop (MT)"},{"$f":"IF(AND(VLOOKUP(J110,StagingTRM!$B:$E,4,FALSE)=0,J110<>CustomerDashboard!$B$3),VLOOKUP(J110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.417096533381226},{"$f":"IF(AND(VLOOKUP(J110,StagingTRM!$B:$E,4,FALSE)=1,J110<>CustomerDashboard!$B$3),VLOOKUP(J110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J110=CustomerDashboard!$B$3,VLOOKUP(J110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AI$6:AI$140,0),1))","v":"Midstate Elec Coop"},{"$f":"IF(AND(VLOOKUP(N110,StagingTRM!$B:$E,4,FALSE)=0,N110<>CustomerDashboard!$B$3),VLOOKUP(N110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.729872393255043},{"$f":"IF(AND(VLOOKUP(N110,StagingTRM!$B:$E,4,FALSE)=1,N110<>CustomerDashboard!$B$3),VLOOKUP(N110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N110=CustomerDashboard!$B$3,VLOOKUP(N110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.7462383901347},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.059488845366658},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.622253619212952},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.746235906748467},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A115=\"\",\"\",IF(A115+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A115+1))","v":114},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AF$6:AF$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(B116,StagingTRM!$B:$E,4,FALSE)=0,B116<>CustomerDashboard!$B$3),VLOOKUP(B116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":68.854487348369133},{"$f":"IF(AND(VLOOKUP(B116,StagingTRM!$B:$E,4,FALSE)=1,B116<>CustomerDashboard!$B$3),VLOOKUP(B116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B116=CustomerDashboard!$B$3,VLOOKUP(B116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AG$6:AG$140,0),1))","v":"Nespelem Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(F116,StagingTRM!$B:$E,4,FALSE)=0,F116<>CustomerDashboard!$B$3),VLOOKUP(F116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.106739329740861},{"$f":"IF(AND(VLOOKUP(F116,StagingTRM!$B:$E,4,FALSE)=1,F116<>CustomerDashboard!$B$3),VLOOKUP(F116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F116=CustomerDashboard!$B$3,VLOOKUP(F116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AH$6:AH$140,0),1))","v":"Clearwater Power"},{"$f":"IF(AND(VLOOKUP(J116,StagingTRM!$B:$E,4,FALSE)=0,J116<>CustomerDashboard!$B$3),VLOOKUP(J116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.706470657780088},{"$f":"IF(AND(VLOOKUP(J116,StagingTRM!$B:$E,4,FALSE)=1,J116<>CustomerDashboard!$B$3),VLOOKUP(J116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J116=CustomerDashboard!$B$3,VLOOKUP(J116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AI$6:AI$140,0),1))","v":"McMinnville, City of"},{"$f":"IF(AND(VLOOKUP(N116,StagingTRM!$B:$E,4,FALSE)=0,N116<>CustomerDashboard!$B$3),VLOOKUP(N116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.092187337457709},{"$f":"IF(AND(VLOOKUP(N116,StagingTRM!$B:$E,4,FALSE)=1,N116<>CustomerDashboard!$B$3),VLOOKUP(N116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N116=CustomerDashboard!$B$3,VLOOKUP(N116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Central Electric Coop"},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.056721285377563},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.141301057652456},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.518986979094365},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.111117425221039},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A127=\"\",\"\",IF(A127+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A127+1))","v":126},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AF$6:AF$140,0),1))","v":"McCleary, City of"},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=0,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.207361482113662},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=1,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B128=CustomerDashboard!$B$3,VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AG$6:AG$140,0),1))","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=0,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.553503099893973},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=1,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F128=CustomerDashboard!$B$3,VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AH$6:AH$140,0),1))","v":"Okanogan County Elec Coop"},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=0,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.388061023568845},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=1,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J128=CustomerDashboard!$B$3,VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AI$6:AI$140,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=0,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.060469125407764},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=1,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N128=CustomerDashboard!$B$3,VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.07279982343637},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.326106618038551},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.791655082255204},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.072790699614387},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A130=\"\",\"\",IF(A130+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A130+1))","v":129},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AF$6:AF$140,0),1))","v":"McMinnville, City of"},{"$f":"IF(AND(VLOOKUP(B131,StagingTRM!$B:$E,4,FALSE)=0,B131<>CustomerDashboard!$B$3),VLOOKUP(B131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.092282016580029},{"$f":"IF(AND(VLOOKUP(B131,StagingTRM!$B:$E,4,FALSE)=1,B131<>CustomerDashboard!$B$3),VLOOKUP(B131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B131=CustomerDashboard!$B$3,VLOOKUP(B131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AG$6:AG$140,0),1))","v":"Ohop Mutual Light Company"},{"$f":"IF(AND(VLOOKUP(F131,StagingTRM!$B:$E,4,FALSE)=0,F131<>CustomerDashboard!$B$3),VLOOKUP(F131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.856522542369511},{"$f":"IF(AND(VLOOKUP(F131,StagingTRM!$B:$E,4,FALSE)=1,F131<>CustomerDashboard!$B$3),VLOOKUP(F131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F131=CustomerDashboard!$B$3,VLOOKUP(F131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AH$6:AH$140,0),1))","v":"Monmouth, City of"},{"$f":"IF(AND(VLOOKUP(J131,StagingTRM!$B:$E,4,FALSE)=0,J131<>CustomerDashboard!$B$3),VLOOKUP(J131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.176164474547534},{"$f":"IF(AND(VLOOKUP(J131,StagingTRM!$B:$E,4,FALSE)=1,J131<>CustomerDashboard!$B$3),VLOOKUP(J131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J131=CustomerDashboard!$B$3,VLOOKUP(J131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AI$6:AI$140,0),1))","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP(N131,StagingTRM!$B:$E,4,FALSE)=0,N131<>CustomerDashboard!$B$3),VLOOKUP(N131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.720910904729017},{"$f":"IF(AND(VLOOKUP(N131,StagingTRM!$B:$E,4,FALSE)=1,N131<>CustomerDashboard!$B$3),VLOOKUP(N131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N131=CustomerDashboard!$B$3,VLOOKUP(N131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.549359445297767},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.802666070138734},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.389251979235219},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.549359445297767},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A137=\"\",\"\",IF(A137+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A137+1))","v":""}]
[{"$f":"IF(A146=\"\",\"\",IF(A146+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A146+1))","v":""}]
[{"$f":"IF(A147=\"\",\"\",IF(A147+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A147+1))","v":""}]
[{"$f":"IF(A148=\"\",\"\",IF(A148+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A148+1))","v":""}]